Workshop_Q_week5_calculations_solved.xls

# Workshop_Q_week5_calculations_solved.xls - 6 Consider the...

• 10

This preview shows 1 out of 10 pages.

6. Consider the following project: Year 0 -28,000 1 12,500 2 18,700 3 11,800 What is the NPV of this project if the discount rate is zero? What if it is 10%? What is the IRR of this project? Year 0 -28,000 1 12,500 2 18,700 3 11,800 NPV(0%) 15,000 NPV(10%) 7,683.70 =NPV(0.1,B5:B7)+C14 IRR 25.02% Cash flow (£) Cash flow (£)

Subscribe to view the full document.

The NPV formula actually computes the PV of future cash flows
7. Consider the following two mutually exclusive project Year Cash flow (A) Cash flow (B) 0 -£252,000 -£24,000 1 18,000 14,400 You require a 1 2 36,000 12,600 3 38,400 11,400 4 510,000 9,800 PV of CF PV of Future C NPV £107,716.12 £11,148.02 IRR 26.90% 38.27% Discount rate NPV(A) NPV(B) 0.00% £350,400.00 £24,200.00 1.00% £328,483.08 £23,091.49 2.00% £307,595.48 £22,024.53 3.00% £287,679.02 £20,997.08 4.00% £268,679.31 £20,007.20 5.00% £250,545.54 £19,053.09 6.00% £233,230.15 £18,133.04 7.00% £216,688.62 £17,245.44 8.00% £200,879.25 £16,388.78 9.00% £185,762.94 £15,561.64 10.00% £171,303.05 £14,762.65 11.00% £157,465.17 £13,990.56 12.00% £144,216.99 £13,244.16 13.00% £131,528.16 £12,522.31 14.00% £119,370.15 £11,823.93 15.00% £107,716.12 £11,148.02 16.00% £96,540.82 £10,493.60 17.00% £85,820.46 £9,859.76 18.00% £75,532.63 £9,245.64 19.00% £65,656.21 £8,650.41 20.00% £56,171.30 £8,073.30 21.00% £47,059.08 £7,513.57 22.00% £38,301.82 £6,970.51 23.00% £29,882.77 £6,443.47

Subscribe to view the full document.

Subscribe to view the full document.

Subscribe to view the full document.

Subscribe to view the full document.

You've reached the end of this preview.
• Spring '16
• talib

{[ snackBarMessage ]}

### What students are saying

• 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.

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

• 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.

Dana University of Pennsylvania ‘17, Course Hero Intern

• 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.

Jill Tulane University ‘16, Course Hero Intern