K NPVa

0.005 $388.10
k 0.17 0.01 $376.38
N CF A CF B PV of Cfa PV of Cfb 0.015 $364.86
0 -1000 -1000 -1000 -1000 0.02 $353.51
1 800 100 683.760684 85.47009 0.025 $342.35
2 300 400 219.154065 292.2054 0.03 $331.35
3 200 500 124.874111 312.1853 0.035 $320.53
4 100 800 53.3650048 426.92 0.04 $309.88
NPV 81.1538652 116.7808 0.045 $299.38
NPV $81.15 $116.78 0.05 $289.05
IRR 22.99% 21.46% 0.055 $278.87
0.06 $268.85
0.065 $258.97
0.07 $249.24
0.075 $239.66
0.08 $230.21
0.085 $220.90
0.09 $211.73
0.095 $202.69
0.1 $193.77
0.105 $184.98
0.11 $176.32
0.115 $167.78
0.12 $159.35
0.125 $151.04
0.13 $142.85
0.135 $134.77
0.14 $126.80
0.145 $118.93
0.15 $111.17
0.155 $103.52
0.16 $95.96
0.165 $88.51
0.17 $81.15
0.175 $73.89
0.18 $66.73
0.185 $59.65
0.19 $52.67
0.195 $45.77
0.2 $38.97
0.205 $32.24
0.21 $25.61
0.215 $19.05
 0.22 $12.58
0.225 $6.18
0.23 ($0.13)
0.235 ($6.37)
Chart Title 0.24 ($12.53)
$1,000.00 0.245 ($18.62)
0.25 ($24.64)
$800.00 0.255 ($30.58)
$600.00
0.26 ($36.46)
0.265 ($42.26)
$400.00 0.27 ($48.00)
0.275 ($53.67)
$200.00
0.28 ($59.27)
$0.00 0.285 ($64.81)
0 0.05 0.1 0.15 0.2 0.25 0.3 0.35
0.29 ($70.29)
($200.00)
0.295 ($75.70)
($400.00) 0.3 ($81.05)
0.305 ($86.35)
NPVa NPVb
0.31 ($91.58)
0.315 ($96.75)
0.32 ($101.87)
NPVb
$772.30
$745.21
$718.69
$692.74
$667.35
$642.49
$618.15
$594.32
$570.98
$548.13
$525.75
$503.82
$482.34
$461.30
$440.68
$420.47
$400.66
$381.25
$362.21
$343.56
$325.26
$307.32
$289.72
$272.47
$255.54
$238.93
$222.64
$206.66
$190.97
$175.57
$160.47
$145.63
$131.07
$116.78
$102.75
$88.97
$75.43
$62.14
$49.09
$36.27
$23.67
$11.29
($0.87)
 ($12.82)
($24.56)
($36.10)
($47.44)
($58.59)
($69.55)
($80.32)
($90.91)
($101.33)
($111.57)
($121.64)
($131.55)
($141.29)
($150.88)
.3 0.35
($160.30)
($169.58)
($178.71)
($187.68)
($196.52)
($205.21)
($213.77)