NPV IRR examples.xlsx - Discount rate 18 Investment...

This preview shows page 1 - 4 out of 4 pages.

Discount rate 18% Investment (40,350) Year 1 15,000 0.85 12,711.86 2 15,000 0.72 10,772.77 3 15,000 0.61 9,129.46 4 15,000 0.52 7,736.83 Total 2.690 40,350.93 40,350.93 FV $40,351.44 NPV $0.79 =-PV(C2,4,C6,1) =NPV(C2,C4,C6,C7,C8,C9) =1/((1+$C$2)^B6) =C6*(1/(1+$C$2)^B6)
Image of page 1

Subscribe to view the full document.

Discount rate 0.14 -100,000 Year 1 31,000 0.877193 27,192.98 Year 2 31,000 0.769468 23,853.49 Year 3 31,000 0.674972
Image of page 2
Image of page 3

Subscribe to view the full document.

Image of page 4
You've reached the end of this preview.
  • Spring '16

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern