Net Present Value with Uneven Cash Flows
Learning ObjectiveP3:To computenetpresent valueanddescribeits
use.
Net Cash
Flows: A
Net Cash
Flows: B
Net Cash
Flows: C
Present
Value of
1 at
10%
Present
Value of
NetCash
Flows:A
Present
Value of
Net Cash
Flows: B
Present
Value of
NetCash
Flows:B
Year 1………….. ₹ 5,000 ₹ 8,000 ₹ 1,000 0.9091 ₹ 4,546 ₹ 7,273 ₹ 909
Year 2…………… 5,000 5,000 5,000 0.8264 4,132 4,132 4,132
Year 3…………… 5,000 2,000 9,000 0.7513 3,757 1,503 6,762
Totals……………. ₹ 15,000 ₹ 15,000 ₹15,000 12,435 12,908 11,803
Initial Investment… (12,000) (12,000) (12,000)
Net present value…. ₹435 ₹908 ₹(197)