Net Present Value: Worksheet on 3/31
-
Upload
felicia-baxter -
Category
Documents
-
view
12 -
download
0
description
Transcript of Net Present Value: Worksheet on 3/31
1
Net Present Value: Worksheet on 3/31
FV = (PV)(1+r)T
FV = (50,000)(1.04)10
FV = 74,012.21
FV = future valuePV = present valuer = interest rateT = # years
#1
2
Net Present Value: Worksheet on 3/31
PV = (FV)(1+r)(-T)
PV = (80,000)(1.04) (-10)
PV = 54,045.13
FV = future valuePV = present valuer = interest rateT = # years
#2
3
Time Costs Revenues
Present Value of Revenues - Costs
Today 200,000
0
Year 1 80,000Year 2 80,000Year 3 80,000All
Net Present Value: Worksheet on 3/31#3
4
Time Costs Revenues
Present Value of Revenues - Costs
Today 200,000
0 –200,000.00
Year 1 80,000 (80,000)(1.04)(-1) = Year 2 80,000 (80,000)(1.04)(-2) = Year 3 80,000 (80,000)(1.04)(-3) = All = -200,000 + 76,923.08 +
3,964.50 + 71,119.71 = 22,007.28
Net Present Value: Worksheet on 3/31#3
5
Time Costs Revenues
Present Value of Revenues - Costs
Today 200,000
0 –200,000.00
Year 1 80,000 (80,000)(1.04)(-1) = 76,923.08
Year 2 80,000 (80,000)(1.04)(-2) = 73,964.50
Year 3 80,000 (80,000)(1.04)(-3) = 71,119.71
All = -200,000 + 76,923.08 + 73,964.50 + 71,119.71 = 22,007.28
Net Present Value: Worksheet on 3/31#3