0 2 2 7 3 5 3 4 3 1 0 2 0 #N/a #N/a #N/a

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 9

Class

Interval
5
10
15
20
25
30
35
40
45
50
55
60

Scores

Frequency

16
21
44
33
19
30
36
9
40
24
11
56
19
49
16
19
9
44
21
30
36
17
39
29
33
58
33
11
44
16

0
2
4
10
12
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
#VALUE!
#VALUE!
#VALUE!

0
2
2
7
3
5
3
4
3
1
0
2
0
#N/A
#N/A
#N/A

27

Monthly
Income
(00s )

28

Phone Bills
155
()

28.65625
28.65625
173.9756
179.5877
Err:509
13.18998
13.40103
#NAME?

89

13.40103
#NAME?
28.5
28.5
38.25
36.75
38.25

67

25

48

95

99

32

130

39

165

180

195

67

136

200

57

230

56
-0.858803

149

Value for
project

Initial Cost Err:523


500000

NPV
(Deduct)

-50000000%
100000
200000
400000
300000
200000
885,812.57

2nd

-500000
50000
150000
300000
400000
300000
854,297.71

Initial Cost -500000

-500000

Real NPV 335,812.57

354297.71
Err:523
Err:523
Err:504
Err:504
Err:523
-44%

Err:504
Err:523
-41%

Rate
-500000 -500000

0.1

100000
200000
400000
300000
200000

50000
150000
300000
400000
300000

33.2055% 28.7701%

You might also like