7/23/2019 Copy of practice3.xls

1/21

Project Life FC PMT IRR PB NPV AW

1 10 -207936 6180493 027 3364392 1022486 203732!

2 6 -74494 2!24002 02! 29!1424 2102642 !!!!9!6

3 8 -278430 1071641 03! 2!98166 2024496 4!11!92

4 3 -18!841 11399!8 038 163024! 7443703 326017

! 6 -219487 7097961 023 30922!4 4913409 1298304

6 7 -16!746 4348!4! 018 3811!28 1!17174 36466847 6 -117433 246369! 007 4766!4 -2419489 -6393182

8 4 -294770 889972 008 3312127 -4068493 -142!0!2

9 6 -141249 4!67832 023 30922!4 3161983 83!!12!

10 4 -16861! !90!999 01! 28!4978 0002033 0000712

11 8 -18!!18 360!00! 011 !146123 -2374982 -!2926!

12 10 -21362! !622791 023 379927 68!6986 1366269

13 6 -76844 309!038 033 2482813 4028717 1064!36

14 6 -238423 826429! 026 2884977 7433781 1964279

1! 9 -!4690 106!738 013 !1316!! -3837417 -8042228

16 3 -76364 34!6034 017 2209!8! 2!4!029 111466417 4 -!0061 208216! 024 2404277 93843!1 3287013

18 8 -186004 69972!1 034 26!8244 12798!1 28!21!

19 3 -97981 !319409 029 18419!3 2347307 1028066

20 6 -1392!6 329168! 011 4230!38 -1468273 -387972

21 8 -282197 8248426 024 3421222 8793641 19!9664

22 3 -239433 1136649 02 2106481 20089!! 87987!9

23 6 -173042 4328702 013 3997!! -9223041 -2437068

24 ! -738!8 280288! 026 263!071 200990! !99!8!8

2! 4 -28190! 8701!24 009 323972 -3347837 -1172631

7/23/2019 Copy of practice3.xls

2/21

NPV"FC AW"FC #r1 #r2 #r3 #r4 #r!

6180493 6180493 6180493 6180493 6180493

2!24002 2!24002 2!24002 2!24002 2!24002

1071641 1071641 1071641 1071641 1071641

11399!8 11399!8 11399!8

7097961 7097961 7097961 7097961 7097961

4348!4! 4348!4! 4348!4! 4348!4! 4348!4!246369! 246369! 246369! 246369! 246369!

889972 889972 889972 889972

4!67832 4!67832 4!67832 4!67832 4!67832

!90!999 !90!999 !90!999 !90!999

360!00! 360!00! 360!00! 360!00! 360!00!

!622791 !622791 !622791 !622791 !622791

309!038 309!038 309!038 309!038 309!038

826429! 826429! 826429! 826429! 826429!

106!738 106!738 106!738 106!738 106!738

34!6034 34!6034 34!6034208216! 208216! 208216! 208216!

69972!1 69972!1 69972!1 69972!1 69972!1

!319409 !319409 !319409

329168! 329168! 329168! 329168! 329168!

8248426 8248426 8248426 8248426 8248426

1136649 1136649 1136649

4328702 4328702 4328702 4328702 4328702

280288! 280288! 280288! 280288! 280288!

8701!24 8701!24 8701!24 8701!24

7/23/2019 Copy of practice3.xls

3/21

#r6 #r7 #r8 #r9 #r10

6180493 6180493 6180493 6180493 6180493

2!24002

1071641 1071641 1071641

7097961

4348!4! 4348!4!246369!

4!67832

360!00! 360!00! 360!00!

!622791 !622791 !622791 !622791 !622791

309!038

826429!

106!738 106!738 106!738 106!738

69972!1 69972!1 69972!1

329168!

8248426 8248426 8248426

4328702

7/23/2019 Copy of practice3.xls

4/21

Project Life FC PMT IRR PB NPV AW

4 3 -18!841 11399!8 038 163024! 7443703 326017

3 8 -278430 1071641 03! 2!98166 2024496 4!11!92

$%$i&$'&e c$)*

2!68889

7/23/2019 Copy of practice3.xls

5/21

NPV"FC AW"FC #r1 #r2 #r3 #r4 #r!

6180493 6180493 6180493 6180493 6180493

2!24002 2!24002 2!24002 2!24002 2!24002

7/23/2019 Copy of practice3.xls

6/21

#r6 #r7 #r8 #r9 #r10

6180493 6180493 6180493 6180493 6180493

2!24002

7/23/2019 Copy of practice3.xls

7/21

Project Life FC PMT IRR PB NPV AW

4 3 -18!841 11399!8 038 163024! 7443703 326017

19 3 -97981 !319409 029 18419!3 2347307 1028066

$%$i&$'&e c$)*

3833679

7/23/2019 Copy of practice3.xls

8/21

NPV"FC AW"FC #r1 #r2 #r3 #r4 #r!

6180493 6180493 6180493 6180493 6180493

2!24002 2!24002 2!24002 2!24002 2!24002

7/23/2019 Copy of practice3.xls

9/21

#r6 #r7 #r8 #r9 #r10

6180493 6180493 6180493 6180493 6180493

2!24002

7/23/2019 Copy of practice3.xls

10/21

Project Life FC PMT IRR PB NPV AW

3 8 -278430 1071641 03! 2!98166 2024496 4!11!92

18 8 -186004 69972!1 034 26!8244 12798!1 28!21!

$%$i&$'&e c$)*

2127026

7/23/2019 Copy of practice3.xls

11/21

NPV"FC AW"FC #r1 #r2 #r3 #r4 #r!

6180493 6180493 6180493 6180493 6180493

2!24002 2!24002 2!24002 2!24002 2!24002

7/23/2019 Copy of practice3.xls

12/21

#r6 #r7 #r8 #r9 #r10

6180493 6180493 6180493 6180493 6180493

2!24002

7/23/2019 Copy of practice3.xls

13/21

Project Life FC PMT IRR PB NPV AW

3 8 -278430 1071641 03! 2!98166 2024496 4!11!92

4 3 -18!841 11399!8 038 163024! 7443703 326017

$%$i&$'&e c$)*

2!68889

7/23/2019 Copy of practice3.xls

14/21

NPV"FC AW"FC #r1 #r2 #r3 #r4 #r!

6180493 6180493 6180493 6180493 6180493

2!24002 2!24002 2!24002 2!24002 2!24002

7/23/2019 Copy of practice3.xls

15/21

#r6 #r7 #r8 #r9 #r10

6180493 6180493 6180493 6180493 6180493

2!24002

7/23/2019 Copy of practice3.xls

16/21

Project Life FC PMT IRR PB NPV AW

1 10 -207936 6180493 027 3364392 1022486 203732!

2 6 -74494 2!24002 02! 29!1424 2102642 !!!!9!6

$%$i&$'&e c$)*

30461!

7/23/2019 Copy of practice3.xls

17/21

NPV"FC AW"FC #r1 #r2 #r3 #r4 #r!

6180493 6180493 6180493 6180493 6180493

2!24002 2!24002 2!24002 2!24002 2!24002

7/23/2019 Copy of practice3.xls

18/21

#r6 #r7 #r8 #r9 #r10

6180493 6180493 6180493 6180493 6180493

2!24002

7/23/2019 Copy of practice3.xls

19/21

Project Life FC PMT IRR PB NPV

1 10 -207936 6180493 027 3364392 1022486

2 6 -74494 2!24002 02! 29!1424 2102642

$%$i&$'&e c$)*

30461!

7/23/2019 Copy of practice3.xls

20/21

AW NPV"FC AW"FC #r1 #r2 #r3

203732! 6180493 6180493 6180493

!!!!9!6 2!24002 2!24002 2!24002

7/23/2019 Copy of practice3.xls

21/21

#r4 #r! #r6 #r7 #r8 #r9 #r10

6180493 6180493 6180493 6180493 6180493 6180493 6180493

2!24002 2!24002 2!24002