2 5 Examples
6
NPV Project A Project B Y ear Cash Flow Cash Flow 10.00% 10.00% 0 -€ 1,000.00 -€ 1,000.00 1 € 500.00 € 100.00 2 € 400.00 € 200.00 3 € 200.00 € 200.00 4 € 200.00 € 400.00 5 € 100.00 € 700.00 NPV € 121.89 € 103.92
-
Upload
adam-white -
Category
Documents
-
view
213 -
download
0
description
as
Transcript of 2 5 Examples
APN 2.5
NPV_Table 1NPVProject AProject BYearCash FlowCash Flow10.00%10.00%0- 1,000.00- 1,000.001 500.00 100.002 400.00 200.003 200.00 200.004 200.00 400.005 100.00 700.00NPV$121.89$103.92
NPVNPVUPSYearCash Flow5.00%0- 20,000.001 3,000.002 3,000.003 3,000.004 3,000.005 3,000.006 3,000.007 3,000.008 3,000.009 3,000.0010 3,000.00NPV$3,014.48
IIR_Table 2IIRProject AProject BYearCash FlowCash Flow10.00%10.00%0- 1,000.00- 1,000.001 500.00 100.002 400.00 200.003 200.00 200.004 200.00 400.005 100.00 700.00TIR17%13%
IIRIIRProject AYearCash Flow5.00%0- 5,000.001 1,000.002 1,000.003 1,000.004 1,000.005 1,000.006 1,000.007 1,000.008 1,000.009 1,000.0010 1,000.00IIR15%
PBT_Table 4PBTProject AProject BYearCash FlowCash Flow0- 1,000.00- 1,000.001 500.00- 500.002 400.00- 100.003 200.00 100.004 200.00 300.005 100.00 400.00PBT2.5
PBTPBTProject AProject BYearCash FlowCash Flow0- 200,000.00- 200,000.001 30,000.00- 170,000.002 30,000.00- 140,000.003 30,000.00- 110,000.004 30,000.00- 80,000.005 30,000.00- 50,000.006 30,000.00- 20,000.007 30,000.00 10,000.008 30,000.00 40,000.009 30,000.00 70,000.0010 30,000.00 100,000.0011 30,000.00 130,000.0012 30,000.00 160,000.0013 30,000.00 190,000.0014 30,000.00 220,000.00PBT6.7
