Scribd Logo
Upload

Welcome to Scribd!

  • Internal Rate of Return IRRcalculator

    Uploaded by

    Supriyo Banerjee
    11 views3 pages
    spreadsheet on IRR calculation

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    spreadsheet on IRR calculation

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    11 views3 pages

    Internal Rate of Return IRRcalculator

    Uploaded by

    Supriyo Banerjee
    spreadsheet on IRR calculation

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    [Company Name]

    Internal Rate of Return (IRR) Calculator


    [Date]
    Operational Costs
    Cost of equipment
    Fixed costs
    Vehicle insurance
    Driver pay
    Miscellaneous
    Maintenance
    Depreciation
    New sales
    Profit per sale
    Courier delivery charge
    Number of deliveries
    Sale of equipment
    Interest rate
    Gray cells will be calculated for you or do not require any input.
    Expenses
    Term in years
    Fixed costs
    0
    1
    2
    3
    4
    5
    6
    7
    8
    9
    10

    Value
    14500
    0
    1600
    16200
    0
    Variable
    N/A
    125
    5
    16
    1250
    2300
    0.05

    Other costs
    14500
    17800
    17800
    17800
    17800
    17800
    17800

    0
    200
    250
    300
    400
    550
    700

    Income
    Money saved by project

    Total
    14500
    18000
    18050
    18100
    18200
    18350
    18500
    0
    0
    0
    0

    0
    20000
    20000
    20000
    20000
    20000
    20000

    New sales generated by project


    0
    625
    625
    625
    625
    625
    625

    Net Cash Flow =

    [Company name] CONFIDENTIAL


    Equipment sales

    Total
    0

    Cash flows
    0
    20625
    20625
    20625
    20625
    20625
    22925
    0
    0
    0
    0

    2300

    IRR =

    -14500
    2625
    2575
    2525
    2425
    2275
    4425
    0
    0
    0
    0
    2350
    0.041774721

    You might also like