Академический Документы
Профессиональный Документы
Культура Документы
ANS 1
nper
annuity
rate
fv
ANS 11
fv
pv
nper
15
5000
14%
($219,212.07)
400000
200000
3
26%
43.8424141313
ANS 6
200,000.00 rate
200,000.00
300,000.00
300,000.00
350,000.00
1,000,000.00 23480.83
ANS 2
pv
rate
nper
pmt
9.00%
ANS 9
pv
nper
rate
200000
10%
15
$26,294.76
IRR
-1000000
200000
200000
300000
300000
350000
ANS 8
annuity
nper
rate
100
5
8%
$146.93
Ans 2
rate
nper
pv
pmt
9.81%
10%
15
200000
$26,294.76
pv1
pv2
90000
300000
450000
5
15%
($301,693.96) option 1 is better
0.2
2,074.97
Accepted
+ NPV: Accept
+ NPV: Accept
35,061
32,301
29,637
27,067
24,584
22,186
19,868
17,626
15,458
13,359
11,327
9,359
7,453
5,605
3,813
2,075
389
-1,248
-1,248
-2,838
-2,838
-4,382
-4,382
-5,882
-5,882
-7,339
-7,339
-8,757
-8,757
-10,135
-10,135
-11,476
-11,476
-12,781
-12,781
-14,052
-14,052
-15,288
-15,288
-16,493
-16,493
40,000
30,000
20,000
10,000
0
5% 6%
-10,000
-20,000
-30,000
34%
35%
36%
-17,667
-18,810
-19,925
-17,667
-18,810
-19,925
Check
NPV Profile
+ NPV: Accept
NPV Accept
40,000
30,000
20,000
10,000
0
5% 6% 7% 8% 9% 10%11%12%13%14%15%16%17%18%19%20%21%22%23%24%25%26%27%28%29%3
-10,000
-20,000
-30,000
%24%25%26%27%28%29%30%31%32%33%34%35%36%
Cash In
-Rs. 61,000
-Rs. 46,485
-Rs. 149,000
15%
net cash
Rs. 0
-Rs. 61,000
Rs. 206,000
Rs. 159,515
Rs. 46,485
-Rs. 102,515
13.73%
192.63
RRR
MIRR
15.08%
NPV
10%
11%
12%
13%
14%
15%
16%
17%
18%
19%
20%
21%
22%
23%
24%
25%
26%
27%
28%
29%
30%
31%
32%
33%
34%
35%
36%
37%
38%
39%
40%
41%
42%
43%
($709.50)
($496.27)
($300.22)
($120.57)
$43.47
$192.63
$327.59
$449.01
$557.53
$653.73
$738.19
$811.45
$874.03
$926.40
$969.04
$1,002.40
$1,026.90
$1,042.94
$1,050.90
$1,051.17
$1,044.08
$1,029.98
$1,009.18
$981.99
$948.71
$909.60
$864.94
$814.99
$759.98
$700.14
$635.71
$566.90
$493.90
$416.92
$1,500.00
$1,000.00
$500.00
$0.00
($500.00)
($1,000.00)
($1,500.00)
($2,000.00)
($2,500.00)
($3,000.00)
44%
45%
46%
47%
48%
49%
50%
51%
52%
53%
54%
55%
56%
57%
58%
59%
60%
61%
62%
63%
64%
65%
66%
67%
68%
69%
70%
$336.13
$251.72
$163.87
$72.72
($21.55)
($118.80)
($218.89)
($321.67)
($427.03)
($534.82)
($644.92)
($757.23)
($871.63)
($988.01)
($1,106.27)
($1,226.32)
($1,348.05)
($1,471.37)
($1,596.21)
($1,722.48)
($1,850.09)
($1,978.97)
($2,109.05)
($2,240.26)
($2,372.52)
($2,505.78)
($2,639.97)
siders both the cost of the investment and the interest received on reinvestment of cash.
npv
npv
assumptions
1. Investments occurs at the start
2. reimburses the same IRR.
MIRR.
npv
Months
Days Years
Date
Cash Flow
11/12/2010
-5000
12/12/2010
700
1/12/2011
700
2/12/2011
700
3/12/2011
700
3/12/2012
700
3/12/2013
700
3/13/2013
700
3/14/2013
700
3/15/2013
700
rate
10%
xnpv
xnpv
xirr
603.04
21.64%
or a schedule of cash flows that is not necessarily periodic. To calculate the net present value for a series of cash flows that is periodic, use the NPV functio
rn for a schedule of cash flows that is not necessarily periodic. To calculate the internal rate of return for a series of periodic cash flows, use the IRR functi