Scribd
Upload
69 views1 page

Cash Flow Year Time ( Million) PV at 13% Formula in Column D

The document shows a table with forecasted cash flows in millions of pounds for the Channel Tunnel project from 1986 to 2010. It includes the present value of each cash flow discounted at 13% and the totals. It notes that using Excel's NPV function calculates the same positive NPV of 249.8 million as the summed present values, indicating the investment had a positive net present value at the time.

Uploaded by

Ives Lee
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
69 views1 page

Cash Flow Year Time ( Million) PV at 13% Formula in Column D

The document shows a table with forecasted cash flows in millions of pounds for the Channel Tunnel project from 1986 to 2010. It includes the present value of each cash flow discounted at 13% and the totals. It notes that using Excel's NPV function calculates the same positive NPV of 249.8 million as the summed present values, indicating the investment had a positive net present value at the time.

Uploaded by

Ives Lee
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 1

A B C D E

1 Cash Flow
2 Year Time (£ million) PV at 13% Formula in Column D
3 1986 0 -457 -457.0 =C3/1.13^B3
4 1987 1 -476 -421.2 =C4/1.13^B4
5 1988 2 -497 -389.2 =C5/1.13^B5
6 1989 3 -522 -361.8 =C6/1.13^B6
7 1990 4 -551 -337.9 =C7/1.13^B7
8 1991 5 -584 -317.0 =C8/1.13^B8
9 1992 6 -619 -297.3 =C9/1.13^B9
10 1993 7 211 89.7 =C10/1.13^B10
11 1994 8 489 183.9 =C11/1.13^B11
12 1995 9 455 151.5 =C12/1.13^B12
13 1996 10 502 147.9 =C13/1.13^B13
14 1997 11 530 138.2 =C14/1.13^B14
15 1998 12 544 125.5 =C15/1.13^B15
16 1999 13 636 129.8 =C16/1.13^B16
17 2000 14 594 107.3 =C17/1.13^B17
18 2001 15 689 110.2 =C18/1.13^B18
19 2002 16 729 103.2 =C19/1.13^B19
20 2003 17 796 99.7 =C20/1.13^B20
21 2004 18 859 95.2 =C21/1.13^B21
22 2005 19 923 90.5 =C22/1.13^B22
23 2006 20 983 85.3 =C23/1.13^B23
24 2007 21 1,050 80.6 =C24/1.13^B24
25 2008 22 1,113 75.6 =C25/1.13^B25
26 2009 23 1,177 70.8 =C26/1.13^B26
27 2010 24 17,781 946.4 =C27/1.13^B27
28
29 Sum: 249.8 =SUM(D3:D27)
30
31 Instead, use Excel's NPV function: 249.8 =NPV(0.13,C4:C27) + C3

Table 7-1

Forecast cash flows and present values in 1986 for the Channel Tunnel project. The investment at the time
appeared to have a positive NPV of 249.8 million.

You might also like