NPV Chart - 14 $70,000,000.00 14.000% ($31,913,036.30) 15...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
year cash flow Cost of Capital NPV 0  $(500,000,000.00) 0.000% $900,000,000.00  1  $70,000,000.00  1.000% $755,632,383.80  2  $70,000,000.00  2.000% $631,961,111.88  3  $70,000,000.00  3.000% $525,653,631.29  4  $70,000,000.00  4.000% $433,964,273.22  5  $70,000,000.00  5.000% $354,623,546.65  6  $70,000,000.00  6.000% $285,749,514.43  7  $70,000,000.00  7.000% $225,776,632.88  8  $70,000,000.00  8.000% $173,398,443.08  9  $70,000,000.00  9.000% $127,521,281.50  10  $70,000,000.00  10.000% $87,226,782.17  11  $70,000,000.00  11.000% $51,741,412.81  12  $70,000,000.00  12.000% $20,411,655.09  13  $70,000,000.00  13.000% ($7,316,273.93)
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Background image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 14 $70,000,000.00 14.000% ($31,913,036.30) 15 $70,000,000.00 15.000% ($53,779,823.34) 16 $70,000,000.00 16.000% ($73,259,600.89) 17 $70,000,000.00 17.000% ($90,646,398.69) 18 $70,000,000.00 18.000% ($106,193,004.41) 19 $70,000,000.00 19.000% ($120,117,353.36) 20 $70,000,000.00 20.000% ($132,607,848.88) IRR 12.724% ($200,000,000.00 $0.00 $200,000,000.00 $400,000,000.00 $600,000,000.00 $800,000,000.00 $1,000,000,000.00 0.000% 2.000% 4.000% 6.000% 8.000% 10.000% 12.000% 14.000% 16.000% 18.000% 20.000% 0) 0 0 0 0 0 0 NPV NPV...
View Full Document

This note was uploaded on 04/26/2011 for the course BUSINESS A 00 taught by Professor Misc during the Spring '11 term at Saint Louis.

Page1 / 2

NPV Chart - 14 $70,000,000.00 14.000% ($31,913,036.30) 15...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online