1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
22 |
23 |
24 |
25 |
26 |
27 |
28 |
29 |
30 |
31 |
32 |
33 |
34 |
35 |
36 |
37 |
38 |
39 |
40 |
41 |
42 |
43 |
44 |
45 |
46 |
47 |
48 |
49 |
50 |
51 |
52 |
53 |
54 |
55 |
56 |
57 |
58 |
59 |
60 |
61 |
62 |
63 |
64 |
65 |
66 |
67 |
68 |
69 |
70 |
71 |
72 |
73 |
74 |
75 |
|


| NPV Calculator | | | | | | | | | | | | | | | | | | | Add custom cash flows or create auto-generated cash flow series (uniform, gradient, and exponential series). | | | | | | | | | | | | © 2009 Vertex42 LLC | | | | | | | You can delete, copy, and insert new columns, but make sure the Sum column is correct after making changes. | | | | | | | | | | | | HELP | | | | | | | The Net Present Value for each series is calculated, along with the Total NPV. Edit the light-blue cells. | | | | | | | | | | | | | | | | | | | The IRR function is used to calculate the overall Internal Rate of Return. It requires an initial guess. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | NPV | 14,649.49 | | | | | | | | | | | | | | | | | IRR | 9.054% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Discount Rate (i) | 6% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Auto-Generated Cash Flow Series | | | | | | | | | | | | | | | | | Series Type: | Uniform (A) | Gradient (G) | Exp Grad | none | | | | | | | | | | | | | | Value (A, G, or Eo): | 100 | 100 | 100 | | | | | | | | | | | | | | | g (for Exp Grad): | | | 5% | | | | | | | | | | | | | | | Periods: | 5 | 10 | 7 | | | Custom Cash Flow Series | | | | | | | | | | | | NPV: | 421.24 | 2,960.23 | 674.08 | - | 2,148.66 | 4,471.70 | (1,872.95) | 5,846.53 | | | | | | | | | | | | | | IRR: | 16.34% | 9.63% | 4.14% | 8.66% | | | | | | | | | Period | Sum | Series 1 | Series 2 | Series 3 | Series 4 | Label 1 | Label 2 | Label 3 | Label 4 | | | | | | | | | 0 | (150,000.00) | - | - | - | - | | (40,000.00) | (40,000.00) | (70,000.00) | | | | | | | | | 1 | 18,205.00 | 100.00 | - | 105.00 | - | (10,000.00) | 8,000.00 | 8,000.00 | 12,000.00 | | | | | | | | | 2 | 36,710.25 | 100.00 | 100.00 | 110.25 | - | 3,000.00 | 9,200.00 | 9,200.00 | 15,000.00 | | | | | | | | | 3 | 42,615.76 | 100.00 | 200.00 | 115.76 | - | 4,200.00 | 10,000.00 | 10,000.00 | 18,000.00 | | | | | | | | | 4 | 52,321.55 | 100.00 | 300.00 | 121.55 | - | 6,800.00 | 12,000.00 | 12,000.00 | 21,000.00 | | | | | | | | | 5 | 55,627.63 | 100.00 | 400.00 | 127.63 | - | | 14,500.00 | 14,500.00 | 26,000.00 | | | | | | | | | 6 | (8,365.99) | - | 500.00 | 134.01 | - | | | (9,000.00) | | | | | | | | | | 7 | 740.71 | - | 600.00 | 140.71 | - | | | | | | | | | | | | | 8 | 700.00 | - | 700.00 | - | - | | | | | | | | | | | | | 9 | 800.00 | - | 800.00 | - | - | | | | | | | | | | | | | 10 | 900.00 | - | 900.00 | - | - | | | | | | | | | | | | | 11 | - | - | - | - | - | | | | | | | | | | | | | 12 | - | - | - | - | - | | | | | | | | | | | | | 13 | - | - | - | - | - | | | | | | | | | | | | | 14 | - | - | - | - | - | | | | | | | | | | | | | 15 | - | - | - | - | - | | | | | | | | | | | | | 16 | - | - | - | - | - | | | | | | | | | | | | | 17 | - | - | - | - | - | | | | | | | | | | | | | 18 | - | - | - | - | - | | | | | | | | | | | | | 19 | - | - | - | - | - | | | | | | | | | | | | | 20 | - | - | - | - | - | | | | | | | | | | | | | 21 | - | - | - | - | - | | | | | | | | | | | | | 22 | - | - | - | - | - | | | | | | | | | | | | | 23 | - | - | - | - | - | | | | | | | | | | | | | 24 | - | - | - | - | - | | | | | | | | | | | | | 25 | - | - | - | - | - | | | | | | | | | | | | | 26 | - | - | - | - | - | | | | | | | | | | | | | 27 | - | - | - | - | - | | | | | | | | | | | | | 28 | - | - | - | - | - | | | | | | | | | | | | | 29 | - | - | - | - | - | | | | | | | | | | | | | 30 | - | - | - | - | - | | | | | | | | | | | | | 31 | - | - | - | - | - | | | | | | | | | | | | | 32 | - | - | - | - | - | | | | | | | | | | | | | 33 | - | - | - | - | - | | | | | | | | | | | | | 34 | - | - | - | - | - | | | | | | | | | | | | | 35 | - | - | - | - | - | | | | | | | | | | | | | 36 | - | - | - | - | - | | | | | | | | | | | | | 37 | - | - | - | - | - | | | | | | | | | | | | | 38 | - | - | - | - | - | | | | | | | | | | | | | 39 | - | - | - | - | - | | | | | | | | | | | | | 40 | - | - | - | - | - | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |