In: Finance
Please evaluate the investment below. Is the NPV greater than $50,000? |
Initial investment: $500,000 |
Cost of Capital: 8% |
Cash Flows: -10,000, +2,500, +45,000, +110,000, +250,000, +225,000, +225,000 |
Ans Yes the NPV is greater than $ 50000. The NPV is $ 52679.13
Year | Project Cash Flows (i) | DF@ 8% | DF@ 8% (ii) | PV of Project ( (i) * (ii) ) |
0 | -500000 | 1 | 1 | (5,00,000.00) |
1 | -10000 | 1/((1+8%)^1) | 0.926 | (9,259.26) |
2 | 2500 | 1/((1+8%)^2) | 0.857 | 2,143.35 |
3 | 45000 | 1/((1+8%)^3) | 0.794 | 35,722.45 |
4 | 110000 | 1/((1+8%)^4) | 0.735 | 80,853.28 |
5 | 250000 | 1/((1+8%)^5) | 0.681 | 1,70,145.80 |
6 | 225000 | 1/((1+8%)^6) | 0.630 | 1,41,788.17 |
7 | 225000 | 1/((1+8%)^7) | 0.583 | 1,31,285.34 |
NPV | 52,679.13 |