NPV = PV of Cash Inflows - PV of Cash Outflows
Initail COst = PV of Cash Inflows at IRR
Year | CF | PVF @11.36% | Disc CF |
1 | $ 3,000.00 | 0.8980 | $ 2,693.97 |
2 | $ 3,000.00 | 0.8064 | $ 2,419.15 |
3 | $ 3,000.00 | 0.7241 | $ 2,172.37 |
4 | $ 3,000.00 | 0.6503 | $ 1,950.76 |
5 | $ 3,000.00 | 0.5839 | $ 1,751.76 |
6 | $ 3,000.00 | 0.5244 | $ 1,573.06 |
7 | $ 3,000.00 | 0.4709 | $ 1,412.59 |
8 | $ 3,000.00 | 0.4228 | $ 1,268.49 |
9 | $ 3,000.00 | 0.3797 | $ 1,139.09 |
10 | $ 3,000.00 | 0.3410 | $ 1,022.89 |
11 | $ 9,500.00 | 0.3062 | $ 2,908.72 |
12 | $ 9,500.00 | 0.2749 | $ 2,612.00 |
13 | $ 9,500.00 | 0.2469 | $ 2,345.54 |
14 | $ 9,500.00 | 0.2217 | $ 2,106.27 |
15 | $ 9,500.00 | 0.1991 | $ 1,891.41 |
16 | $ 9,500.00 | 0.1788 | $ 1,698.46 |
17 | $ 9,500.00 | 0.1605 | $ 1,525.20 |
18 | $ 9,500.00 | 0.1442 | $ 1,369.61 |
19 | $ 9,500.00 | 0.1295 | $ 1,229.90 |
20 | $ 9,500.00 | 0.1163 | $ 1,104.43 |
Initial Investemnt | $ 36,195.68 |
NPV :
Year | CF | PVF @8% | Disc CF |
0 | $ -36,195.68 | 1.0000 | $ -36,195.68 |
1 | $ 3,000.00 | 0.9259 | $ 2,777.78 |
2 | $ 3,000.00 | 0.8573 | $ 2,572.02 |
3 | $ 3,000.00 | 0.7938 | $ 2,381.50 |
4 | $ 3,000.00 | 0.7350 | $ 2,205.09 |
5 | $ 3,000.00 | 0.6806 | $ 2,041.75 |
6 | $ 3,000.00 | 0.6302 | $ 1,890.51 |
7 | $ 3,000.00 | 0.5835 | $ 1,750.47 |
8 | $ 3,000.00 | 0.5403 | $ 1,620.81 |
9 | $ 3,000.00 | 0.5002 | $ 1,500.75 |
10 | $ 3,000.00 | 0.4632 | $ 1,389.58 |
11 | $ 9,500.00 | 0.4289 | $ 4,074.39 |
12 | $ 9,500.00 | 0.3971 | $ 3,772.58 |
13 | $ 9,500.00 | 0.3677 | $ 3,493.13 |
14 | $ 9,500.00 | 0.3405 | $ 3,234.38 |
15 | $ 9,500.00 | 0.3152 | $ 2,994.80 |
16 | $ 9,500.00 | 0.2919 | $ 2,772.96 |
17 | $ 9,500.00 | 0.2703 | $ 2,567.56 |
18 | $ 9,500.00 | 0.2502 | $ 2,377.37 |
19 | $ 9,500.00 | 0.2317 | $ 2,201.26 |
20 | $ 9,500.00 | 0.2145 | $ 2,038.21 |
NPV | $ 13,461.19 |
A project has annual cash flows of $3,000 for the next 10 years and then $9,500...
A project has annual cash flows of $7,000 for the next 10 years and then $9,500 each year for the following 10 years. The IRR of this 20-year project is 11.18%. If the firm's WACC is 11%, what is the project's NPV? Do not round intermediate calculations. Round your answer to the nearest cent.
A project has annual cash flows of $8,000 for the next 10 years and then $9,500 each year for the following 10 years. The IRR of this 20-year project is 9.98%. If the firm's WACC is 9%, what is the project's NPV? Do not round intermediate calculations. Round your answer to the nearest cent
A project has annual cash flows of $3,000 for the next 10 years and then $11,000 each year for the following 10 years. The IRR of this 20-year project is 12.04%. If the firm's WACC is 10%, what is the project's NPV? Do not round intermediate calculations. Round your answer to the nearest cent.
A project has annual cash flows of $4,500 for the next 10 years and then $9,500 each year for the following 10 years. The IRR of this 20-year project is 13.04%. If the firm's WACC is 10%, what is the project's NPV? Round your answer to the nearest cent.
A project has annual cash flows of $6,500 for the next 10 years and then $6,000 each year for the following 10 years. The IRR of this 20-year project is 12.04%. If the firm's WACC is 8%, what is the project's NPV? Do not round intermediate calculations. Round your answer to the nearest cent
A project has annual cash flows of $8,000 for the next 10 years and then $6,500 each year for the following 10 years. The IRR of this 20-year project is 11.56%. If the firm's WACC is 8%, what is the project's NPV? Do not round intermediate calculations. Round your answer to the nearest cent.
A project has annual cash flows of $3,500 for the next 10 years and then $11,000 each year for the following 10 years. The IRR of this 20-year project is 12.3%. If the firm's WACC is 8%, what is the project's NPV? Do not round intermediate calculations. Round your answer to the nearest cent.
A project has annual cash flows of $6,500 for the next 10 years and then $9,000 each year for the following 10 years. The IRR of this 20-year project is 13.12%. If the firm's WACC is 8%, what is the project's NPV? Do not round intermediate calculations. Round your answer to the nearest cent.
A project has annual cash flows of $6,500 for the next 10 years and then $5,000 each year for the following 10 years. The IRR of this 20-year project is 9.2%. If the firm's WACC is 8%, what is the project's NPV? Round your answer to the nearest cent. Do not round your intermediate calculations.
A project has annual cash flows of $7,000 for the next 10 years and then $8,500 each year for the following 10 years. The IRR of this 20-year project is 12.17%. If the firm's WACC is 12%, what is the project's NPV? Do not round intermediate calculations. Round your answer to the nearest cent.