Scribd Logo
Unggah

Selamat datang di Scribd!

  • CFEV Assignment

    Diunggah oleh

    ravichauhan18
    18 tayangan1 halaman

    Hak Cipta

    © Attribution Non-Commercial (BY-NC)

    Format Tersedia

    XLS, PDF, TXT atau baca online dari Scribd

    Apakah menurut Anda dokumen ini bermanfaat?

    Apakah konten ini tidak pantas?

    Laporkan Dokumen Ini

    Hak Cipta:

    Attribution Non-Commercial (BY-NC)
    Unduh sebagai XLS, PDF, TXT atau baca online dari Scribd
    Tandai sebagai konten tidak pantas
    18 tayangan1 halaman

    CFEV Assignment

    Diunggah oleh

    ravichauhan18

    Hak Cipta:

    Attribution Non-Commercial (BY-NC)
    Unduh sebagai XLS, PDF, TXT atau baca online dari Scribd
    Tandai sebagai konten tidak pantas
    dari 1

    Round 1

    Year

    After-Tax Cash Flow


    0
    1
    2
    3
    4
    5
    6
    7
    8
    9

    10
    12
    15
    15.5
    15.9
    16.4
    16.9
    17.4
    17.9

    Net PV
    IRR

    Round 2
    Year

    After-Tax Cash Flow


    0
    1
    2
    3
    4
    5
    6
    7
    8
    9

    Net PV
    IRR

    Net Investment Net Cash Flow PV@10% using PV function PV@10% using PV formula PV@15% using PV function PV@15% using PV formula PV@8% using PV function
    PV@8% using PV formula
    -145
    -145
    -145
    -145
    -145
    -145
    -145
    -145
    10
    Rs. 9.09
    9.090909091
    Rs. 8.70
    8.695652174
    Rs. 9.26
    9.259259259
    12
    Rs. 10.91
    9.917355372
    Rs. 10.43
    9.073724008
    Rs. 11.11
    10.28806584
    15
    Rs. 13.64
    11.26972201
    Rs. 13.04
    9.862743486
    Rs. 13.89
    11.90748362
    15.5
    Rs. 14.09
    10.58670856
    Rs. 13.48
    8.862175307
    Rs. 14.35
    11.39296272
    15.9
    Rs. 14.45
    9.872649037
    Rs. 13.83
    7.905110091
    Rs. 14.72
    10.82127283
    16.4
    Rs. 14.91
    9.257372453
    Rs. 14.26
    7.090172573
    Rs. 15.19
    10.33478188
    16.9
    Rs. 15.36
    8.672372198
    Rs. 14.70
    6.353335975
    Rs. 15.65
    9.86098768
    17.4
    Rs. 15.82
    8.117228416
    Rs. 15.13
    5.688090865
    Rs. 16.11
    9.40067859
    17.9
    Rs. 16.27
    7.591347369
    Rs. 15.57
    5.088297176
    Rs. 16.57
    8.954456512
    Rs. -20.45
    -60.62433549
    Rs. -25.87
    -76.38069835
    Rs. -18.15
    -52.78005107
    -1%
    -3%
    -10%
    -4%
    -14%
    -2%
    -8%

    Net Investment

    Net Cash Flow


    0

    0
    0
    -250
    20
    24
    30
    30.9
    31.8
    32.8

    0
    0
    0
    -250
    20
    24
    30
    30.9
    31.8
    32.8
    -9%

    PV@10% using PV function


    0
    Rs. 0.00
    Rs. 0.00
    Rs. -227.27
    Rs. 18.18
    Rs. 21.82
    Rs. 27.27
    Rs. 28.09
    Rs. 28.91
    Rs. 29.82
    Rs. -73.18
    -9%

    PV@10% using PV formula


    0
    0
    0
    -187.8287002
    13.66026911
    14.90211175
    16.9342179
    15.85658585
    14.83493469
    13.91040188
    -97.73017904
    -18%

    PV@15% using PV function


    0
    Rs. 0.00
    Rs. 0.00
    Rs. -217.39
    Rs. 17.39
    Rs. 20.87
    Rs. 26.09
    Rs. 26.87
    Rs. 27.65
    Rs. 28.52
    Rs. -70.00
    -9%

    PV@15% using PV formula


    0
    0
    0
    -164.3790581
    11.43506491
    11.93224165
    12.96982788
    11.61645453
    10.39547641
    9.323807115
    -96.70618561
    -21%

    PV@8% using PV function


    0
    Rs. 0.00
    Rs. 0.00
    Rs. -231.48
    Rs. 18.52
    Rs. 22.22
    Rs. 27.78
    Rs. 28.61
    Rs. 29.44
    Rs. 30.37
    Rs. -74.54
    -9%

    PV@8% using PV formula


    0
    0
    0
    -198.4580603
    14.70059706
    16.33399673
    18.90508881
    18.02985321
    17.18055053
    16.40816612
    -96.8998078
    -16%

    Anda mungkin juga menyukai