1. Complete worksheet Q1, the project has initial investment of $600, and it receives the cash flow $100, $150, $200, $200, and $150 in the following five years respectively. The discount rate is 4.23%, what is the NPV and IRR? Please calculate the discounted cash flow by using the formula (cells C2 C7) and the function (cells D2 D7). Then calculate the NPV based on the formula (cell C8) and the function (cell D8). Also, calculate the NPV by using the function in cell C9 and IRR in cell C11. What is the decision that you will make based on the NPV and IRR result (cell C12)?

Home Insert Draw Page Layout Formulas Data Review View Tell Times New Roman V 12 AA Wra Paste B I av Av Mer G10 X c E F H I J Interest Rate 4.23% A B D 1 Year Cash Flow Formula PV Function -600 1 100 4 2 150 200 6 4 200 7 150 8 NPV 9 PV Function -> NM Moro a What is the NPV and IRR when interest rate is 4.23% IRR => Decision? 12 13 15 18