Calculation of NPV: |
|
|
|
Particulars |
Time |
PVF 6.64% |
Amount |
PV |
Cash Outflow |
                     Â
-Â Â |
                                                     Â
1.00 |
                  Â
(3,39,858.00) |
                  Â
(3,39,858.00) |
Cash Inflows  |
                 Â
1.00 |
                                                 Â
0.9377 |
                     Â
1,63,676.00 |
                     Â
1,53,484.62 |
Cash Inflows  |
                 Â
2.00 |
                                                 Â
0.8793 |
                     Â
1,47,656.00 |
                     Â
1,29,840.69 |
Cash Inflows  |
                 Â
3.00 |
                                                 Â
0.8246 |
                     Â
1,23,800.00 |
                     Â
1,02,084.60 |
Cash Inflows  |
                 Â
4.00 |
                                                 Â
0.7732 |
                     Â
1,78,407.00 |
                     Â
1,37,953.06 |
Cash Inflows  |
                 Â
5.00 |
                                                 Â
0.7251 |
                     Â
1,49,077.00 |
                     Â
1,08,096.08 |
NPV |
|
|
|
                     Â
2,91,601.06 |
NPV is $291601.06 |
|
|
|
|