Beruflich Dokumente
Kultur Dokumente
0
-50,000
0
-50,000
Cost
Benefit
Net cash flow
Cumulative cash flow
1
-15,000
30,000
15,000
2
-15,000
30,000
15,000
Year
3
4
-15,000
-15,000
30,000
30,000
15,000
15,000
10,000.0
-5,000.00
0
5
-15,000
30,000
15,000
25,000.0
0
6
-15,000
30,000
15,000
40,000.0
0
7
-15,000
30,000
15,000
55,000.00
-50,000
0
-50,000
1.00
-15,000
30,000
15,000
0.91
-15,000
30,000
15,000
0.83
-15,000
30,000
15,000
0.75
-15,000
30,000
15,000
0.68
-15,000
30,000
15,000
0.62
-15,000
30,000
15,000
0.56
-15,000
30,000
15,000
0.51
-50,000.00
13,650.00
12,450.00
11,250.00
10,200.0
0
9,300.00
8,400.00
7,650.00
-15,000
0.68
-10,200
-15,000
0.62
-9,300
-15,000
0.56
-8,400
-15,000
0.51
-7,650
Cost
Benefit
Net cash flow
Discount factor
Year
3
22,900.00
Cost
Discount factor
Discount cost
Total discounted cost
-50,000
1.00
-50,000
-15,000
0.91
-13,650
-15,000
0.83
-12,450
-122,900
Year
3
-15,000
0.75
-11,250