ESG Example
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
2
Project ReturnCost of Funds
Capital Invested
3
15%10%100
4
5
6
Year 1Year 2Year 3Year 4Year 5
7
Capital Invested
$ 100.00 $ 105.00 $ 110.75 $ 117.36 $ 124.97
8
9
Returns $ 15.00 $ 15.75 $ 16.61 $ 17.60 $ 18.75
10
Cost of Funds $ (10.00) $ (10.00) $ (10.00) $ (10.00) $ (10.00)
11
Cash Flow $ 5.00 $ 5.75 $ 6.61 $ 7.60 $ 8.75
12
13
14
Total Return 24.97%
15
16
17
18
Project ReturnCost of Funds
Capital Invested
19
15%20%100
20
21
22
Year 1Year 2Year 3Year 4Year 5
23
Capital Invested
$ 100.00 $ 95.00 $ 89.25 $ 82.64 $ 75.03
24
25
Returns $ 15.00 $ 14.25 $ 13.39 $ 12.40 $ 11.25
26
Cost of Funds $ (20.00) $ (20.00) $ (20.00) $ (20.00) $ (20.00)
27
Cash Flow $ (5.00) $ (5.75) $ (6.61) $ (7.60) $ (8.75)
28
29
30
Total Return -24.97%
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
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...