In: Finance
A project has an initial cost of $65,475, expected net cash inflows of $12,000 per year for 11 years, and a cost of capital of 10%. 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.
Ans $ 12465.73
| Year | Project Cash Flows (i) | DF@ 10% | DF@ 10% (ii) | PV of Project A ( (i) * (ii) ) | 
| 0 | -65475 | 1 | 1 | (65,475.00) | 
| 1 | 12000 | 1/((1+10%)^1) | 0.909 | 10,909.09 | 
| 2 | 12000 | 1/((1+10%)^2) | 0.826 | 9,917.36 | 
| 3 | 12000 | 1/((1+10%)^3) | 0.751 | 9,015.78 | 
| 4 | 12000 | 1/((1+10%)^4) | 0.683 | 8,196.16 | 
| 5 | 12000 | 1/((1+10%)^5) | 0.621 | 7,451.06 | 
| 6 | 12000 | 1/((1+10%)^6) | 0.564 | 6,773.69 | 
| 7 | 12000 | 1/((1+10%)^7) | 0.513 | 6,157.90 | 
| 8 | 12000 | 1/((1+10%)^8) | 0.467 | 5,598.09 | 
| 9 | 12000 | 1/((1+10%)^9) | 0.424 | 5,089.17 | 
| 10 | 12000 | 1/((1+10%)^10) | 0.386 | 4,626.52 | 
| 11 | 12000 | 1/((1+10%)^11) | 0.350 | 4,205.93 | 
| NPV | 12,465.73 | |||