Scenario 1
Initial Investment: -10,000 USD; Discount Rate: 5 %; Cash Flow Year 1: 2,000 USD; Cash Flow Year 2: 3,000 USD; Cash Flow Year 3: 4,000 USD; Cash Flow Year 4: 5,000 USD; Cash Flow Year 5: 6,000 USD
Present Value Year 5: 4,701.156999 USD; Present Value Year 4: 4,113.512374 USD; Present Value Year 3: 3,455.350394 USD; Present Value Year 2: 2,721.088435 USD; Present Value Year 1: 1,904.761905 USD; Net Present Value (NPV): 6,895.870107 USD
Scenario 2
Initial Investment: -50,000 USD; Discount Rate: 8 %; Cash Flow Year 1: 10,000 USD; Cash Flow Year 2: 10,000 USD; Cash Flow Year 3: 15,000 USD; Cash Flow Year 4: 15,000 USD; Cash Flow Year 5: 20,000 USD
Present Value Year 5: 13,611.66394 USD; Present Value Year 4: 11,025.44779 USD; Present Value Year 3: 11,907.48362 USD; Present Value Year 2: 8,573.388203 USD; Present Value Year 1: 9,259.259259 USD; Net Present Value (NPV): 4,377.24281 USD
Scenario 3
Initial Investment: -20,000 USD; Discount Rate: 10 %; Cash Flow Year 1: 5,000 USD; Cash Flow Year 2: 6,000 USD; Cash Flow Year 3: 7,000 USD; Cash Flow Year 4: 8,000 USD; Cash Flow Year 5: 9,000 USD
Present Value Year 5: 5,588.291908 USD; Present Value Year 4: 5,464.107643 USD; Present Value Year 3: 5,259.203606 USD; Present Value Year 2: 4,958.677686 USD; Present Value Year 1: 4,545.454545 USD; Net Present Value (NPV): 5,815.735388 USD