| Residual Value equal to zero | Residual Value ruqal to Initial Capital | ||||
5% | 10% | 15% | 5% | 10% | 15% | |
Explicit period | −41,323.61 | −56,550.05 | −63,803.22 | 14,995.79 | −20,278.20 | −37,972.48 |
Terminal value | 9750.24 | 9750.24 | 9750.24 | 13,746.24 | 13,746.24 | 13,746.24 |
Term value disc | 57,585.46 | 8999.08 | 1974.60 | 81,186.01 | 12,687.23 | 2783.86 |
NPR + TV | 16,261.85 | −47,550.97 | −61,828.63 | 96,181.85 | −7590.97 | −35,188.63 |
NPR/(NPR + TV) |
|
|
| 0.1559 |
|
|
Term value disc | 71,981.82 | 9998.98 | 2115.64 | 101,482.57 | 14,096.92 | 2982.70 |
NPR + TV | 30,658.21 | −46,551.07 | −61,687.58 | 116,478.36 | −6181.28 | −34,989.78 |
NPR/(NPR + TV) |
|
|
| 0.1287 |
|
|
Term value disc | 95,975.76 | 11,248.85 | 2278.38 | 135,310.09 | 15,859.04 | 3212.14 |
NPR + TV | 54,652.15 | −45,301.20 | −61,524.84 | 150,305.88 | −4419.16 | −34,760.34 |
NPR/(NPR + TV) |
|
|
| 0.0998 |
|
|