In: Finance
A supervisor asks you to advise them on a project's value. The cost of capital is 8.4%
Year |
Cash flows |
0 |
-$119,000 |
1 |
23,000 |
2 |
23,000 |
3 |
37,000 |
4 |
32,000 |
5 |
52,000 |
The NPV of the project is $____. Round to two decimal places
Year | Cash flows | PVIF at 8.4% | PV at 8.4% |
0 | $ -1,19,000 | 1 | $ -1,19,000.00 |
1 | $ 23,000 | 0.92251 | $ 21,217.71 |
2 | $ 23,000 | 0.85102 | $ 19,573.54 |
3 | $ 37,000 | 0.78508 | $ 29,047.84 |
4 | $ 32,000 | 0.72424 | $ 23,175.70 |
5 | $ 52,000 | 0.66812 | $ 34,742.17 |
$ 8,756.96 | |||
The NPV of the project = | $ 8,756.96 | ||
Note: | |||
PVIF = 1/1.084^t. | |||
For t=1, PVIF = 1/1.084^1 = | 0.92251 |