Scribd Logo
Upload

Welcome to Scribd!

  • Economic Tut

    Uploaded by

    nn1129374
    6 views3 pages
    This document contains information about multiple projects, including their cash flows over several years and net present value calculations using different discount rates. It compares the net present value and internal rate of return for two projects in Tutorial (3) and two more projects in Tutorial (4). Additional calculations are shown applying discount rates of 10%, 12%, 17%, 20%, 23%, and 28% to the cash flows.

    Original Description:

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document contains information about multiple projects, including their cash flows over several years and net present value calculations using different discount rates. It compares the net present value and internal rate of return for two projects in Tutorial (3) and two more projects in Tutorial (4). Additional calculations are shown applying discount rates of 10%, 12%, 17%, 20%, 23%, and 28% to the cash flows.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    6 views3 pages

    Economic Tut

    Uploaded by

    nn1129374
    This document contains information about multiple projects, including their cash flows over several years and net present value calculations using different discount rates. It compares the net present value and internal rate of return for two projects in Tutorial (3) and two more projects in Tutorial (4). Additional calculations are shown applying discount rates of 10%, 12%, 17%, 20%, 23%, and 28% to the cash flows.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 3

    IIR 0.

    226 Years cash flow 10% ca flow NPV Years


    Tutorial (3) 1 21000 0.909 19089 -46911 1
    2 29000 0.826 23954 -22957 2
    3 36000 0.751 27036 4079 3
    4 16000 0.683 10928 15007 4
    5 8000 0.621 4968 19975 5

    Tutorial (4) Years cash flow 12% ca flow NPV


    project x 1 4000 0.893 3572 -6428
    2 5000 0.797 3985 -2443
    IIR 0.252 3 4200 0.712 2990.4 547.4
    4 3600 0.636 2289.6 2837

    Years cash flow 12% ca flow NPV


    project y 1 10800 0.893 9644.4 -12355.6
    2 9600 0.797 7651.2 -4704.4
    IIR 0.215 3 6000 0.712 4272 -432.4
    4 7000 0.636 4452 4019.6
    cash flow 20% ca flow NPV Years cash flow 23% ca flow
    21000 0.833 17493 -48507 1 21000 0.813 17073
    29000 0.694 20126 -28381 2 29000 0.661 19169
    36000 0.579 20844 -7537 3 36000 0.537 19332
    16000 0.482 7712 175 4 16000 0.437 6992
    8000 0.402 3216 3391 5 8000 0.355 2840

    Years cash flow 23% ca flow NPV Years cash flow 28%
    1 4000 0.813 3252 -6748 1 4000 0.781
    2 5000 0.661 3305 -3443 2 5000 0.61
    3 4200 0.537 2255.4 -1187.6 3 4200 0.477
    4 3600 0.437 1573.2 385.6 4 3600 0.372

    Years cash flow 17% ca flow NPV Years cash flow 23%
    1 10800 0.855 9234 -12766 1 10800 0.813
    2 9600 0.731 7017.6 -5748.4 2 9600 0.661
    3 6000 0.624 3744 -2004.4 3 6000 0.537
    4 7000 0.534 3738 1733.6 4 7000 0.437

    Years % 10%
    1 0.1 0.90909
    2 0.1 0.82645
    3 0.1 0.75131
    4 0.1 0.68301
    5 0.1 0.62092
    NPV
    -48927
    -29758
    -10426
    -3434
    -594

    ca flow NPV
    3124 -6876
    3050 -3826
    2003.4 -1822.6
    1339.2 -483.4

    ca flow NPV
    8780.4 -13220
    6345.6 -6874
    3222 -3652
    3059 -593

    You might also like