Beruflich Dokumente
Kultur Dokumente
(R-COMd-
∑ dk ∑ Disc
Year (k) Investment dk DDB dk SL dk MACRS FCIL - dk MACRS R COMd dk) x (1-t) Cash Flow ∑ CF Disc CF CF
+dk
NON-DISCOUNTED DISCOUNTED
IRR 12% Land+work capital non-disc 35.74217
PBP 3.8513189448 DPBP 5.867878
CCP ($) 165 NPV 15.36764
CCR 1.8684210526 PVR 1.092466
ROROI 11%
Non-Discounted Profitability
200
180
Discounted Profitability
160 50
140
120
100
0
80 1 2 3 4 5 6 7 8 9 10 11 12 13
60
Non-discounted Cashfow
Discounted Cashfow
40
-50
20
0
1 2 3 4 5 6 7 8 9 10 11 12 13
-20
-100
-40
-60
-80
-100 -150
-120
-140
-160 -200
-180 Time After Project Start (years)
-200
-220