Annual DF 10% 12% 15.

00%
Date Year Amount NPV NPV NPV
2022 1 - 136,000 - 123,636 - 121,429 - 118,261
2023 2 30,000 24,793 23,916 22,684
2024 3 40,000 30,053 28,471 26,301
2025 4 60,000 40,981 38,131 34,305
2026 5 30,000 18,628 17,023 14,915
2027 6 20,000 11,289 10,133 8,647
2,108 - 3,755 - 11,409

IRR 10.69% =XIRR(C5:C10,A5:A10)

10.69% - 54,186

Annual DF 20% 10% 15.00%

Date Year Amount NPV NPV NPV
2022 1- 1,000 - 833 - 909 - 870
2023 2 750 521 620 567
2024 3 750 434 563 493
2025 4 1,000 482 683 572
2026 5 1,500 603 931 746
2027 6 500 167 282 216
2028 7 400 112 205 150
1,486 2,376 1,875

IRR 80% =XIRR(C19:C25,A19:A25)

 FORMULA @10%
=C5/(1+$D$3)^B5
=C6/(1+$D$3)^B6
=C7/(1+$D$3)^B7
=C8/(1+$D$3)^B8
=C9/(1+$D$3)^B9
=C10/(1+$D$3)^B10

FORMULA @10%
=C19/(1+$D$17)^B19
=C20/(1+$D$17)^B20
=C21/(1+$D$17)^B21
=C22/(1+$D$17)^B22
=C23/(1+$D$17)^B23
=C24/(1+$D$17)^B24
=C25/(1+$D$17)^B25