Scribd Logo
Upload

Welcome to Scribd!

  • 43 views

    NPV MBA

    Uploaded by

    Viren Prajapati
    This document contains a financial summary listing outflows and inflows over multiple years. It details expenses from 2009-2011 including fees, expenses, stationary, extra expenses, and suits/seminars. It then lists projected salary and income from 2011-2026 and beyond, calculating the net present value of the inflows as over 75 million.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd

    NPV MBA

    Uploaded by

    Viren Prajapati
    43 views2 pages
    This document contains a financial summary listing outflows and inflows over multiple years. It details expenses from 2009-2011 including fees, expenses, stationary, extra expenses, and suits/seminars. It then lists projected salary and income from 2011-2026 and beyond, calculating the net present value of the inflows as over 75 million.

    Original Title

    Npv-MBA

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document contains a financial summary listing outflows and inflows over multiple years. It details expenses from 2009-2011 including fees, expenses, stationary, extra expenses, and suits/seminars. It then lists projected salary and income from 2011-2026 and beyond, calculating the net present value of the inflows as over 75 million.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    43 views2 pages

    NPV MBA

    Uploaded by

    Viren Prajapati
    This document contains a financial summary listing outflows and inflows over multiple years. It details expenses from 2009-2011 including fees, expenses, stationary, extra expenses, and suits/seminars. It then lists projected salary and income from 2011-2026 and beyond, calculating the net present value of the inflows as over 75 million.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    of 2

    Particular Date/year Amount F.V/ P.

    V as on 2011 @10 %

    Outflows

    Fees 9-Jan-09 20000 24200


    1-Feb-10 25000 33350
    1-Jul-10 22500 30250
    1-Jan-11 22500 26775

    Expense 2009-10 40000 72600


    2010-11 45000 79200

    Stationary 2009-10 6500 7260


    2010-11 8200 6600

    Extra Expenses 2009-10 2000 2420


    2010-11 2500 2750

    Suit/ Seminar 1-Sep-09 6000 7260


    1-Jul-10 4000 4840

    Other Examination` 1-Feb-10 2500

    Total Out flow 297505

    Inflows

    Salary 2011-12 240000 218160


    2012-13 258000 213108
    2013-14 276000 207276
    2014-15 420000 286860
    2015-16 450000 279450
    2016-17 450000 253800
    2017-18 600000 307800
    2018-19 600000 280200
    2019-20 700000 296800
    2020-21 700000 270200
    2021-22 800000 280000
    2022-23 1000000 319000
    2023-24 1500000 435000
    2024-25 1500000 394500
    2025-26 1800000 430200
    2026 & above 2200000 3277502.92922392 0.0573
    126060
    Total Inflows 7875916.92922392
    NPV 7578411.92922392

    You might also like