Scribd
Upload
34 views1 page

Year 1 2 3 4 5: Initial Investment 800,000 IRR 7.79%

This document analyzes a potential investment project with an initial investment of $800,000 that has an internal rate of return of 7.79%. Over 5 years, it projects the revenue, costs, net cash flow, discount factors, and present values for each year, with a net present value of $0, indicating the investment breaks even.

Uploaded by

vijay
Copyright
© © All Rights Reserved
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
34 views1 page

Year 1 2 3 4 5: Initial Investment 800,000 IRR 7.79%

This document analyzes a potential investment project with an initial investment of $800,000 that has an internal rate of return of 7.79%. Over 5 years, it projects the revenue, costs, net cash flow, discount factors, and present values for each year, with a net present value of $0, indicating the investment breaks even.

Uploaded by

vijay
Copyright
© © All Rights Reserved
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

Initial Investment 800,000

IRR 7.79%

Year 1 2 3 4 5
Revenue 550,000 660,000 792,000 950,000 1,140,480
Costs 412,500 495,000 594,000 712,000 855,360
Net CF 137,500 165,000 198,000 238,000 285,120
Discount factor 0.93 0.86 0.80 0.74 0.69
PV 127,567 142,021 158,113 176,325 195,974

NPV -0

You might also like