newspaper cuttings trophies and awards personal clothing and footware toothpicks teddy bear Playboy / Playgirl binoculars pen knife Koran cocaine for personal use only Solution NPV Exercise – Year Estimated Cashflow ($K) Discount Net Factor Present Positive Negative Net Value 0 0 125 -125 1.000 -125 1 0 100 -100 0.8929 -89.29 2 0 90 -90 0.7972 -71.75 3 50 0 +50 0.7118 35.59 4 120 15 +105 0.6355 66.73 5 115 0 +115 0.5674 65.25 6 105 15 +90 0.5066 45.59 7 97 0 +97 0.4523 43.87 8 90 15 +75 0.4039 30.29 9 82 0 +82 0.3606 29.57 10 65 0 +65 0.3220 20.93 11 35 0 +35 0.2875 10.06 Totals 61.84
newspaper cuttings trophies and awards personal clothing and footware toothpicks teddy bear Playboy / Playgirl binoculars pen knife Koran cocaine for personal use only Solution – NPV Exercise Year Estimated Cashflow ($K) Discount Factor Net Present Value Positive Negative Net 0 1 2 3 4 5 6 7 8 9 10 11 0 0 0 50 120 115 105 97 90 82 65 35 125 100 90 0 15 0 15 0 15 0 0 0 -125 -100 -90 +50 +105 +115 +90 +97 +75 +82 +65 +35 1.000 0.8929 0.7972 0.7118 0.6355 0.5674 0.5066 0.4523 0.4039 0.3606 0.3220 0.2875 -125 -89.29 -71.75 35.59 66.73 65.25 45.59 43.87 30.29 29.57 20.93 10.06 Totals 61.84
DPM-Mod-One-Workbook-2017.docx