SITUATION 1 PAF.pdf - Situation 1 cash flow Remain constant after 4 th years YEARS FREE CASH FLOW(IN MILLION 0-24780 1 2,863.00 2 3,725.00 3 4,405.00 4

SITUATION 1 PAF.pdf - Situation 1 cash flow Remain constant...

This preview shows page 1 - 2 out of 2 pages.

Situation 1 cash flow Remain constant after 4 th years. YEARS FREE CASH FLOW (IN MILLION) 9% DISCOUNTED RATE 0 -24780 CUMULATIVE CASHFLOW 1 2,863.00 2626.605505 2863 2 3,725.00 3135.257975 6,588.00 3 4,405.00 3401.46823 10,993.00 4 4,776.00 3383.438808 15,769.00 5 5,000.00 3249.656931 20,769.00 6 5,000.00 2981.336634 25,769.00 7 5,000.00 2735.171224 30,769.00 8 5,000.00 2509.331398 35,769.00 9 5,000.00 2302.138898 40,769.00 10 5,000.00 2112.054034 45,769.00 11 5,000.00 1937.664252 50,769.00 12 5,000.00 1777.673626 55,769.00 13 5,000.00 1630.893234 60,769.00 14 5,000.00 1496.232325 65,769.00 15 5,000.00 1372.690207 70,769.00 16 5,000.00 1259.348813 75,769.00 17 5,000.00 1155.365884 80,769.00 18 5,000.00 1059.968701 85,769.00 19 5,000.00 972.4483493 90,769.00 20 5,000.00 892.1544489 95,769.00 21 5,000.00 818.4903201 1,00,769.00 22 5,000.00 750.9085506 1,05,769.00 23 5,000.00 688.9069271 1,10,769.00 24 5,000.00 632.0247038 1,15,769.00 25 5,000.00 579.8391778 1,20,769.00 26 5,000.00 531.9625484 1,25,769.00 27 5,000.00 488.0390352 1,30,769.00 28 5,000.00 447.7422342 1,35,769.00 29 5,000.00 410.7726919
Image of page 1
Image of page 2

You've reached the end of your free preview.

Want to read both pages?

  • Winter '20
  • MUNI
  • Net Present Value, 15%, 4 years, 9 months, 5 5 years, 9.6264 Years

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture