Sie sind auf Seite 1von 7

Project # 1 2 3 4 5 6

0 -76000 -76000 -76000 -76000 -76000 -76000


1 12540 63308 0 6080 10640 83600
2 12540 12692 0 7600 10640
3 12540 6270 0 13300 10640
4 12540 0 15010 10640
5 12540 0 16416 10640
6 12540 0 16720 10640
7 12540 0 16796 10640
8 38000 0 16872 10640
9 0 16948 10640
10 0 17024 10640
11 0 17100 10640
12 0 17138 10640
13 0 17138 10640
14 0 17176 10640
15 380000 -76000 10640

IRR 10.86503% 6.3088% 11.3264% 12.3283% 11.1216% 10.0000%


Payback
Period 6.06 Years 2 Years 14.2 Years 6.052 Years 7.142 Years 1 Year
100000

Discount
Rate\Proj
80000
ect No 1 2 3 4 5 6
0.063088 16,534.43 0.02 75,790.77 24,853.32 25,284.85 2,638.83
0.07 13,698.04 -629.77 61,729.49 21,586.38 20,908.21 2,130.84
60000
0.08 9,818.10 -1,522.81 43,791.85 17,055.04 15,072.85 1,407.41
0.09 6,184.15 -2,395.07 28,324.46 12,752.02 9,765.72 697.25
0.1 2,777.25 -3,247.27 14,968.98 8,672.4340000 4,928.69 0.00
0.10865 0.00 -3,968.79 4,884.43 5,318.59 1,084.33 -592.99
0.11 -419.85 -4,080.08 3,421.65 4,809.60 510.85 -684.68
0.111216 -795.09 -4,180.06 2,127.93 4,354.2920000 0.02 -767.10
0.113264 -1,420.66 -4,347.83 -0.433 3,594.39 -848.04 -905.50
0.114064 -1,662.86 -4,413.15 -814.95 3,299.91 -1,175.18 -959.43
0.12 -3,422.93 -4,894.15 -6,575.42 1,155.63 0 1-3,532.40
2
3-1,357.14
4 5 6 7
0.123283 -4,369.01 -5,157.43 -9,557.52 0.12 -4,784.90 -1,575.30
0.13 -6,246.39 -5,690.10 -15,241.51 -2,298.17 -7,240.29 -2,017.70
-20000
0.14 -8,903.41 -6,468.51 -22,763.34 -5,560.94 -10,647.33 -2,666.67
0.15 -11,406.07 -7,229.96 -29,300.10 -8,642.09 -13,783.98 -3,304.35
0.151668 -11,809.28 -7,355.36 -30,304.43 -9,139.02 -14,282.80 -3,409.64
-40000
0.152571 -12,025.92 -7,423.06 -30,838.51 -9,406.05 -14,550.06 -3,466.51
0.16 -13,765.42 -7,974.99 -34,987.73 -11,551.04 -16,677.15 -3,931.03
0.17 -15,991.62 -8,704.12 -39,942.50 -14,297.11 -19,350.65
-60000 -4,547.01
-60000
7 8 PROJECT 7 and 8 are mutuallly Exclusive
-76000 -76000 i.e. if you choose project 7, you cannot choose project 8
45600 -13300
34200 -2280
11400 2280
3420 13300
2660 26600
Chart Title
45600 40,000.00

85500 30,000.00

20,000.00

10,000.00

0.00
0.04 0.06 0.08 0.1 0.12 0.14 0.16 0.18
( 10,000.00)

( 20,000.00)

( 30,000.00)
Col umn I Col umn J
15.2571% 11.4064%
Chart Title
1.889 Years 6.044 Years

7 8
11,280.33 28,678.79
10,299.87 24,182.06
8,917.05 18,043.96
7,574.84 12,311.16
6,271.55 6,953.41
5,174.33 2,599.91
5,005.59 1,942.98
4,854.12 1,356.15
4,600.20 378.43
4,501.42 0.10
3 4
3,775.44
5 6
-2,745.56
7 8 9 10 11 12 13 14 15 16 17 18 19
3,379.14 -4,218.63
2,579.66 -7,135.57
1,416.90 -11,248.51
285.86 -15,104.11
100.20 -15,723.49
0.04 -16,056.05
-814.69 -18,720.56
-1,885.91 -22,114.58

Di s count Rate\Project No 1 2
3 4 5
6 7 8
Di s count Rate\Project No 1 2
3 4 5
6 7 8
0.14 0.16 0.18

17 18 19
-90000
132000
100000 1.3000
-150000 1.3125
10.1102%
42.659%

1,769.54