In: Finance
NPV is calculated below: | |||
Year | Cash flow | PVIF at 12% | PV at 12% |
0 | $ -5,334 | 1 | $ -5,334 |
1 | $ 8,301 | 0.89286 | $ 7,412 |
2 | $ 4,682 | 0.79719 | $ 3,732 |
3 | $ 9,112 | 0.71178 | $ 6,486 |
4 | $ 20,025 | 0.63552 | $ 12,726 |
5 | $ 24,873 | 0.56743 | $ 14,114 |
$ 39,136 | |||
NPV = | $ 39,136 |