Cf

Growth Rate
Discount rate

300
10%
15%

Year
Cashflow
NPV
IRR

0
-1150
$

1
300

2
330

3
363

4
399.3

5
439.23

454.43
26.01%

NPV

Growth

0
10%
15%
20%
25%
30%
35%
40%
45%
50%

98.12592
454.4304
676.087
932.3023
1227.822
1567.898
1958.321
2405.461
2916.303
3498.489

IRR
17.80%
26.01%
30.07%
34.10%
38.11%
42.08%
46.04%
49.97%
53.88%
57.76%

6
7
483.153 531.4683

$ 454.43
0
10%
15%
20%
25%
30%
35%
40%
45%
50%

7%
466.7868
985.6307
1311.975
1691.75
2132.504
2642.603
3231.291
3908.748
4686.157
5575.765

10%
310.5256
759.0909
1040.065
1366.215
1743.857
2179.987
2682.327
3259.38
3920.478
4675.841

12%
219.127
627.4902
882.5791
1178.184
1519.929
1914.04
2367.391
2887.541
3482.79
4162.219

4%
650.6164
1254.324
1635.627
2080.48
2597.958
3198.121
3892.093
4692.133
5611.712
6665.592

5%
585.912
1159.501
1521.279
1942.999
2433.189
3001.304
3657.795
4414.178
5283.105
6278.438

6%
524.7144
1070.061
1413.55
1813.614
2278.273
2816.418
3437.876
4153.471
4975.092
5915.767

7%
466.7868
985.6307
1311.975
1691.75
2132.504
2642.603
3231.291
3908.748
4686.157
5575.765

8%
411.911
905.8657
1216.126
1576.879
1995.234
2479.067
3037.08
3678.853
4414.91
5256.772

9%
359.8859
830.4496
1125.61
1468.516
1865.867
2325.084
2854.361
3462.722
4160.074
4957.263

10%
310.5256
759.0909
1040.065
1366.215
1743.857
2179.987
2682.327
3259.38
3920.478
4675.841

0.742289
0.792418
0.116005
0.240627
0.190314
0.290894
0.912267
0.513973
0.115048
0.643331

1
2
3
4
5
6
7
8
9
10

0.455717
0.090872

Average
0.455717
0.601267
0.494197
0.532484
0.715113
0.539171
0.584506
0.378255
0.440625
0.423175
0.441771

Variance
0.090872
0.046004
0.06493
0.068181
0.048509
0.119877
0.112002
0.062303
0.09546
0.080634
0.109777

x
F(x)

2.59411
1.63E-06

105 70 41 18 1 x
-6
-5
-4
-3
-2
-1
0
1
2
3
4
5
6
7

1.63E-06
105
70
41
18
1
-10
-15
-14
-7
6
25
50
81
118

-10

-5

140
120
100
80
60
40
20
0
-20 0
-40

41 18 1 -10 -15 -14 -7 6 25 50 81

118

105 70 41 18 1 -10 -15 14 -7 6 25 50 81 118

10