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 |