|
|
|
|
Row/Col
|
B
|
C
|
D
|
E
|
F
|
G
|
H
|
17
|
Discount Rate
|
10.00%
|
|
|
|
|
|
18
|
|
0
|
1
|
2
|
3
|
4
|
|
19
|
Cashflows
|
-$985
|
$75
|
$120
|
$100
|
$1,200
|
|
20
|
|
|
|
|
|
|
|
21
|
Using the NetPV functions
|
Contents of left Cell
|
|
|
|
|
22
|
14.55346%
|
=HIRR(C19:G19)
|
|
|
|
|
23
|
($0.00)
|
=NetPV(B22,C19:G19,1)
|
|
|
|
24
|
12.36620%
|
=IRR(C19:G19)
|
(Using regular IRR, understates the IRR)
|
25
|
|
|
|
|
|
|
|
|
|