accounting case
workprovider1
case_2_example.xlsxSheet1
| A | (100,000.00) | 40,000.00 | 50,000.00 | 50,000.00 | 50,000.00 | 50,000.00 |
| B | (1,300,000.00) | 60,000.00 | 60,000.00 | 60,000.00 | 60,000.00 | 60,000.00 |
| Delta | -1200000 | 20000 | 10000 | 10000 | 10000 | 10000 |
| NPV | NPV W/GROWTH | IRR | IRR W/GROWTH | |||
| A | $58,912.10 | $80,448.43 | 37% | 42% | ||
| B | ($1,098,870.69) | ($1,072,552.79) | -35% | -30% | ||
| DELTA | ($1,157,782.80) | ($1,153,001.22) | -57% | -52% | ||
| discount rate | 15% | |||||
| growth rate | 0.05 |
