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 |