fm3_chapter30

fm3_chapter30 - UN-19J 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: UN-19J 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 A CF1 Growth rate Discount rate Year Cash flow NPV IRR B 234 10% 15% 0 -1150.00 C D E F G H I J K 1 234.00 2 257.40 3 283.14 4 311.45 5 342.60 6 376.86 7 414.55 101.46 <-- =+B6+NPV(B3,C6:I6) 17.60% <-- =IRR(B6:I6,0) ### NPV Growth rate ### 101.46 0 5% 10% 15% Discount rate 7% 10% 111.09 -10.79 297.62 150.74 515.79 339.09 770.34 558.25 12% -82.08 65.13 236.44 435.41 0 5% 10% 15% -176.46 -47.82 101.46 274.35 IRR 9.71% 13.67% 17.60% 21.50% ### Growth rate ...
View Full Document

Ask a homework question - tutors are online