In: Finance
A project has an initial cost of $42,450, expected net cash inflows of $12,000 per year for 11 years, and a cost of capital of 14%. What is the project's NPV? (Hint: Begin by constructing a time line.) Do not round your intermediate calculations. Round your answer to the nearest cent.
Compuation of NPV | ||||
i | ii | iii | iv=ii*iii | |
year | Cash flow | PVIF @ 14% | present value | |
0 | -42450 | 1.0000 | (42,450.00) | |
1 | 12,000 | 0.8772 | 10,526.32 | |
2 | 12,000 | 0.7695 | 9,233.61 | |
3 | 12,000 | 0.6750 | 8,099.66 | |
4 | 12,000 | 0.5921 | 7,104.96 | |
5 | 12,000 | 0.5194 | 6,232.42 | |
6 | 12,000 | 0.4556 | 5,467.04 | |
7 | 12,000 | 0.3996 | 4,795.65 | |
8 | 12,000 | 0.3506 | 4,206.71 | |
9 | 12,000 | 0.3075 | 3,690.10 | |
10 | 12,000 | 0.2697 | 3,236.93 | |
11 | 12,000 | 0.2366 | 2,839.41 | |
22,982.80 | ||||
Therefore NPV = | 22,982.80 | |||