Scribd
Upload
88 views1 page

Computation of NPV: Assignment #01

This document contains calculations to determine the net present value (NPV) and internal rate of return (IRR) for a project with cash flows over 5 years at a discount rate of 12%. The NPV is calculated to be -$1,260. To calculate the IRR, cash flows are discounted at rates of 10% and 15% and the IRR is determined to be 10.925% using the formula provided.

Uploaded by

waqas alw
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
88 views1 page

Computation of NPV: Assignment #01

This document contains calculations to determine the net present value (NPV) and internal rate of return (IRR) for a project with cash flows over 5 years at a discount rate of 12%. The NPV is calculated to be -$1,260. To calculate the IRR, cash flows are discounted at rates of 10% and 15% and the IRR is determined to be 10.925% using the formula provided.

Uploaded by

waqas alw
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 1

Assignment #01

Q:Compute NPV and IRR at the rate of 12%

YEAR 0 1 2 3 4 5
CASH FLOW -50000 15000 15000 20000 10000 5000

Computation of NPV

YEAR CASH FLOW Discounting Discounted


Factor Cash Flow
0 (50,000) 1 (50,000)
1 15,000 0.892 13,380
2 15,000 0.797 11,955
3 20,000 0.711 14,220
4 10,000 0.635 6,350
5 5,000 0.567 2,835
NPV 15,000 - (1,260)

Computation of IRR
By Assuming Lower rate of return as 10% and Higher rate of return is 15%.

Discounting Discounting Discounted Discounted


YEAR CASH FLOW Factor lower Factor higher Cash Flow Cash Flow
rate rate lower rate higher rate
0 (50,000) 1 1 (50,000) (50,000)
1 15,000 0.909 0.869 13,635 13,035
2 15,000 0.826 0.756 12,390 11,340
3 20,000 0.751 0.657 15,020 13,140
4 10,000 0.683 0.571 6,830 5,710
5 5,000 0.620 0.497 3,100 2,485
NPV 15,000 - - 975 (4,290)

IRR = a+ A (b-a)
A-B
IRR=10+ 975 ×(15-10)
975-(4290)
IRR=10+ 975 ×5
5265
IRR=10+0.185 ×5

IRR=10+0.925

IRR=10.925%

You might also like