In: Finance
A project has an initial cost of $40,000, expected net cash flows of $9,000 per year for 7 years, and a cost of capital of 11% Calculate in excel NPV, IRR, PB, DPB?
Cash flows and discounted cash flows are
Year | Cash flows | DCF |
0 | (40,000.00) | (40,000.00) |
1 | 9,000.00 | 8,108.11 |
2 | 9,000.00 | 7,304.60 |
3 | 9,000.00 | 6,580.72 |
4 | 9,000.00 | 5,928.58 |
5 | 9,000.00 | 5,341.06 |
6 | 9,000.00 | 4,811.77 |
7 | 9,000.00 | 4,334.93 |
NPV | 2,409.77 |
IRR | 12.84% |
Payback | 4.44 |
Discounted payback | 6.44 |
WORKINGS