‘lnmcm r = – m. M 5m. . 7/. -… m mm ‘ .5. Ex. {y xfw Z m. mm…” . 3 . 9’, , t4; ,4: m”: m” wmmmwv I…” 1mm 1..” m 5.1… ram ,5…” 53;?

Part AIn the spreadsheet under NPV calculation I an investment cell B8. It a negative because the cash flow will be an outflow. assume a capital value. Enter this cell B6. Enter this a anything .What I want you enter cash flows (make up numbers your choosing) cells B9 B18 ( ) so that the net (NPV) +$, +$, I up the spreadsheet calculate the cash flow the net the all the cash flows. Make sure you see how I did this.All cash flows must be greater $ (but the cash flows need be same amount ). Yes, this will be trial– you the numbers you assume you it work.I want you calculate the profitability the cash flows that you used calculate the NPV. cell C22 enter a formula that will calculate the profitability index. You must one formula that will this cell. I will look the cell be sure you did just enter the correct , but you figured how Excel make the calculation. we can this information calculate the payback (undiscounted), the discounted payback period. the undiscounted cash flows ( B), the cumulative the undiscounted cash flows D.* Similarly, the discounted (meaning ) cash flows ( C) the cumulative the discounted cash flows E. the bold font the two that bracket the investment paid back. this D (undiscounted) E (discounted). cells C24 C25 write the payback ” ” ” ” (whatever the correct two ). you cannot figure D E reason, figure the answer bold font the appropriate two B C. Optional bonus: This likely a challenge I have tried this so I know how easy difficult this ! See you can write one formula that gives the exact payback (see the details what the exact payback ) the undiscounted discounted cash flows. The formula must have cell , numbers. Enter the formula cells E24 E25. One added point you this correct (so you can up / this assignment). Part B the spreadsheet the IRR calculation I cash flows The investment shown. You need find an investment enter it cell B27 so that the IRR greater , but percent. Remember that the cash flow will be a negative value. The IRR will be calculated automatically (see cell B35 formula) be because the cell formatted percent. ‘lnmcm r = »- m. M 5m. . 7/. -… m mm ’ .5. Ex. {y éxfw Zm. mm…“ . 3 . 9‘, , t4; ,4: m”: m“ wmmmwv I…“ 1mm 1..“ m 5.1… ram ,5…“ 53;?03 vl A a c D 5 F G H I J K L M N 0 P Q R s1 unmemsz3 u4 ‘ Presem Value calculation5 l5 instofcapualldeclmal) 0.157 Cash Flows Present Value5 l u s (900,000.00) 5 (500,000)Curnulative Sum 133m 51! Cumulative sum 09m C189 1 $ 230,000.00 5 200,000.00 xxx xxx10; 2 s 253,000.00 5 203,402.55 xxx xxx11‘ 3 5 234,000.00 5 153,353.50 xxx xxx12‘ 4 $ 100,000.00 $ 57,175.32 xxx xxx131 s s 130,000.00 5 54,532.93 xxx xxx14 5 s 172,000.00 5 74,350.35 xxx xxx15. 7 s 300,000.00 5 300,749.53 xxx xxx16‘ s s 400,000.00 5 130,750.71 xxx xxx17 5 s 53,400.00 5 23,707.49 xxx xxx13 10 $ 94,504.00 $ 23,334.55 xxx xxx19 ‘20 1 Net Present value: 5 332,032.55 ‘een +5200,000 and +5400,00021 ‘22 Profihbllitylndex: xxx23 l24 pack period (undlseounml): xxx Exact Payback Perlad: xxx25 back period (discos-med): xxx Exact Payback Period: xxx25 l27 Hi28 Emal rate of remm calculation29 . Cash Flows30 0 xxx31 , 1 s 345,000.0032 , 2 s 423,000.0033 1 3 s 300,000.0034 3 4 s 500,000.0035 5 s 400,000.0035 5 s 550,000.0037 138 IRR: ‘ #NUMI Between 12% and 15%39 ‘40 +1.1341 142 14344 l x. 35…. +M, -m _ _.__ 4 130’s