Untitled 2

You might also like

Download as ods, pdf, or txt
Download as ods, pdf, or txt
You are on page 1of 2

Sheet1

Year Cash flow ,$ Trial I,% PW value,S


0 -200000 NPV(C4,$B$3:$B$12) + $B$2
1 15000 5.00% $77,919.74
2 15000 6.00% $77,919.74 IRR(B2:B12)
3 15000 7.00% $250,000.00
4 15000 8.00% $39,609.27
5 15000 9.00%
6 15000 10.00%
7 15000 11.00%
8 15000 12.00%
9 15000
10 315000

10.55%

Page 1
Sheet2

Net Commulative PW Graph


Year Cash flow,$ nCashflo,$ Trial,% Pw value,$
0 -400000
1 75000 -325000
2 75000 #NAME?
3 75000
4 75000
5 75000
6 75000
7 75000
8 75000
9 75000
10 -225000
Err:509

Page 2

You might also like