19.08.2019
 Essay about Npv Calculations

-3000000 1100000 1450000 1300000 950000

Employing this online NPV Calculation Device http://finance.thinkanddone.com/online-n… we have the following NPV at 15%

Net Cash Moves

CF0 sama dengan -3000000

CF1 = 1100000

CF2 = 1450000

CF3 = 1300000

CF4 sama dengan 950000

Reduced Net Funds Flows

DCF1 = 1100000/(1+0. 15)^1 = 1100000/1. 15 = 956521. 74

DCF2 = 1450000/(1+0. 15)^2 = 1450000/1. 3225 = 1096408. 32

DCF3 = 1300000/(1+0. 15)^3 sama dengan 1300000/1. 52087 = 854771. 1

DCF4 = 950000/(1+0. 15)^4 = 950000/1. 74901 = 543165. 58

NPV Calculation

NPV = 956521. 74 & 1096408. thirty-two + 854771. 1 & 543165. 49 -3000000 NPV = 3450866. 74 -3000000

NPV = $450, 866. 74

Employing this online IRR Calculation Device http://finance.thinkanddone.com/online-i… we have the following IRR

Reduced Net Funds Flows for 19%

DCF1 = 1100000/(1+19%)^1 = 1100000/1. 19 = 924369. seventy five

DCF2 sama dengan 1450000/(1+19%)^2 sama dengan 1450000/1. 4161 = 1023938. 99

DCF3 = 1300000/(1+19%)^3 = 1300000/1. 68516 sama dengan 771440. 56

DCF4 = 950000/(1+19%)^4 = 950000/2. 00534 = 473735. 31

NPV Calculation by 19%

NPV = 924369. 75 + 1023938. 99 + 771440. 56 + 473735. 31 -3000000 NPV = 3193484. 61 -3000000

NPV in 19% = 193484. sixty one

Discounted Net Cash Moves at 24%

DCF1 sama dengan 1100000/(1+24%)^1 = 1100000/1. 24 = 887096. 77

DCF2 = 1450000/(1+24%)^2 = 1450000/1. 5376 = 943028. one particular

DCF3 = 1300000/(1+24%)^3 sama dengan 1300000/1. 90662 = 681833. 44

DCF4 = 950000/(1+24%)^4 = 950000/2. 36421 = 401824. 92

NPV Calculations at 24%

NPV = 887096. 77 + 943028. 1 & 681833. 44 + 401824. 92 -3000000 NPV = 2913783. 23 -3000000

NPV at 24% = -86216. 77

IRR with Thready Interpolation

arianne = 19%

iU sama dengan 24%

npvL = 193484. 61

npvU = -86216. 77

irr = elle + [(iU-iL)(npvL)] / [npvL-npvU]

irr = 0. nineteen + [(0. 24-0. 19)(193484. 61)] / [193484. 61--86216. 77] irr = zero. 19 & [(0. 05)(193484. 61)] as well as [279701. 38]

irr = 0. 19 + 9674. 2305 as well as 279701. 35

irr sama dengan 0. nineteen + zero. 0346

irr = zero. 2246

irr = 22. 46%

The company should acknowledge this task since its IRR is above the required charge of go back and...