Professional Documents
Culture Documents
Spreadsheet Examples
Spreadsheet Examples
ms_office
A 1 2 3 4 5 6 7 8
Ch4,p168
130530735.xls.ms_office
A 1 2 3 4 5 6 7 8
Ch4,p171
130530735.xls.ms_office
A 1 2 3 4 5 6 7 8
Ch4,p175
130530735.xls.ms_office
A 1 2 3 4 5 6 7 8
Ch4,p177
130530735.xls.ms_office
A 1 2 3 4 5 6 7 8
Ch4,p178
130530735.xls.ms_office
A 1 2 3 4 5 6 7 8
Ch4,p179
130530735.xls.ms_office
A 1 2 3 4 5 6 7 8 9 10 11 12 13
Ch4,p182
130530735.xls.ms_office
Year-End Cash Flow Year 1 $400 2 $800 3 $500 4 $400 5 $300 Present value $1,904.76 Entry in Cell B9 is =NPV(B2,B4:B8).
Ch4,p184
130530735.xls.ms_office
A 1 2 3 4 5 6 7 8 9 10 11 12 13
Ch4,p188
130530735.xls.ms_office
1 2 Deposit $100 Annual rate of interest, compounded 8% 3 continuously 4 Number of years 2 5 Future value with continuous compounding $117.35 6 Entry in Cell B5 is =B2*EXP(B3*B4).
Ch4,p189
130530735.xls.ms_office
A 1 2 3 4 5 6 7 8
Ch4,p192
130530735.xls.ms_office
A 1 2 3 4 5 6 7 8
Ch4,p194(1)
130530735.xls.ms_office
A 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 Year 0 1 2 3 4
D $6,000 10% 4
$600.00 $1,292.82 $470.72 $1,422.11 $328.51 $1,564.32 $172.07 $1,720.75 Key Cell Entries Cell B8: =PMT($D$3,$D$4,$D$2), copy to B9:B11 Cell C8: =CUMIPMT($D$3,$D$4,$D$2,A8,A8,0), copy to C9:C11 Cell D8: =CUMPRINC($D$3,$D$4,$D$2,A8,A8,0), copy to D9:D11 Cell E8: =E7D8, copy to E9:E11 The minus signs appear before the entries in Cells B8, C8, and D8 because these are cash outflows.
Ch4,p194(2)
130530735.xls.ms_office
A 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
Ch4,p196
130530735.xls.ms_office
A 1 2 3 4 5 6 7 8
Ch4,p197
130530735.xls.ms_office
A 1 2 3 4 5 6 7 8
Ch4,p198
130530735.xls.ms_office
A 1 2 3 4 5 6 7 8
Ch4,p199
130530735.xls.ms_office
A 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
Ch9,p425
130530735.xls.ms_office
1 2 Year-End Cash Flow 3 Year Project A Project B 4 0 $ (42,000) $ (45,000) 5 1 $ 14,000 $ 28,000 6 2 $ 14,000 $ 12,000 7 3 $ 14,000 $ 10,000 8 4 $ 14,000 $ 10,000 9 5 $ 14,000 $ 10,000 10 IRR 19.9% 21.7% 11 Choice of project Project B 12 Entry in Cell B10 is =IRR(B4:B9). 13 Copy the entry in Cell B10 to Cell C10. 14 Entry in Cell C11 is =IF(B10>C10,B3,C3).
Ch9,p427
130530735.xls.ms_office
A 1 2 3 4 5 6 7 8
Ch10,p454
130530735.xls.ms_office
A 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 Year
Ch10,p464
130530735.xls.ms_office
1 2 Cost of Capital 10% 3 Year-End Cash Flows 4 Year Project X Project Y 5 0 $ (70,000) $ (85,000) 6 1 $ 28,000 $ 35,000 7 2 $ 33,000 $ 30,000 8 3 $ 38,000 $ 25,000 9 4 $ 20,000 10 5 $ 15,000 11 6 $ 10,000 12 NPV $ 11,277.24 $ 19,013.27 13 Choice of project Project Y 14 Entry in Cell B12 is 15 =NPV($C$2,B6:B11)+B5. 16 Copy the entry in Cell B12 to Cell C12. 17 Entry in Cell C13 is =IF(B12>=C12,B4,C4).
Ch10,p468
130530735.xls.ms_office
1 2 Cost of Capital 10% 3 Year-End Cash Flows 4 Year Project X Project Y 5 0 $ (70,000) $ (85,000) 6 1 $ 28,000 $ 35,000 7 2 $ 33,000 $ 30,000 8 3 $ 38,000 $ 25,000 9 4 $ 20,000 10 5 $ 15,000 11 6 $ 10,000 12 NPV $ 11,277.24 $ 19,013.27 13 ANPV $ 4,534.74 $ 4,365.59 14 Choice of project Project X 15 Entry in Cell B12 is 16 =NPV($C$2,B6:B11)+B5. 17 Copy the entry in Cell B12 to Cell C12. 18 Entry in Cell B13 is =B12/PV(C2,3,1). 19 Entry in Cell C13 is =C12/PV(C2,6,1). 20 Entry in Cell C14 is =IF(B13>=C13,B4,C4).
COMPARISON OF ANNUALIZED NET PRESENT VALUES OF TWO PROJECTS WITH UNEQUAL LIVES
Ch10,p470
130530735.xls.ms_office
A 1
E Formulas for Weighted Scores and Total B3*C3 B4*C4 B5*C5 B6*C6 B7*C7 B8*C8 SUM(D3:D8)
2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 18 19
Score 80 100 70 75 90 80
Credit standards for Haller's stores Less than 65 Reject application 65 to 75 Extend limited credit. (Note 1) Greater than 75 Extend standard credit terms Note 1: If account is properly maintained, convert to standard credit terms after one year. Entry in Cell C11 is =IF(D9<65,"Reject",IF(D9<=75,"Limited credit","Standard credit")).
Ch14,p642(Web)