In: Finance
Use the following cash flow with a 5% discount rate:
Year Cash Flow
0 -$ 80,000
1 20,000
2 15,000
3 20,000
4 25,000
5 30,000
What is the NPV?
| 
 $ 9,154  | 
||
| 
 -$2,567  | 
||
| 
 $14,003  | 
||
| 
 $10,036  | 
| Calculation of net present value of project : | |||
| Time | Cashflow | PVF @5% | PV | 
| - | -80000 | 1.00 | -80,000.00 | 
| 1.00 | 20000 | 0.9524 | 19,047.62 | 
| 2.00 | 15000 | 0.9070 | 13,605.44 | 
| 3.00 | 20000 | 0.8638 | 17,276.75 | 
| 4.00 | 25000 | 0.8227 | 20,567.56 | 
| 5.00 | 30000 | 0.7835 | 23,505.78 | 
| 14,003.16 | |||
| So correct answer is $14003 | |||