ABCDEFGHIJKLMNOPQRSTUVW
1
PeriodRevenueRate of Return (test)
Net Present Value of Cash Flows
2
Cash flow Year 0-$5000.01$413
3
Cash flow Year 1$1200.02$388
4
Cash flow Year 2$2590.03$364
5
Cash flow Year 3$3100.04$341
6
Cash flow Year 4$1500.05$319
7
Cash flow Year 5$1000.06$298
8
0.07$277
9
0.08$258
10
0.09$239
11
0.1$221
12
0.11$203
13
0.12$186
14
0.13$170
15
0.14$155
16
0.15$139
17
0.16$125
18
0.17$111
19
0.18$97
20
0.19$84
21
0.2$72
22
0.21$60
23
0.22$48
24
0.23$36
25
0.24$25
26
0.25$15
27
0.26$4
(IRR between 0.26 and 0.27)
28
0.27-$6
29
0.28-$15
30
0.29-$25
31
0.3-$34
32
0.31-$43
33
0.32-$51
34
0.33-$60
35
0.34-$68
36
0.35-$76
37
0.36-$83
38
0.37-$91
39
0.38-$98
40
0.39-$105
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