In: Finance
A project has an initial cost of $60,500, expected net cash inflows of $13,000 per year for 8 years, and a cost of capital of 12%. 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 $ 4079.32
Year | Project Cash Flows (i) | DF@ 12% | DF@ 12% (ii) | PV of Project ( (i) * (ii) ) |
0 | -60500 | 1 | 1 | (60,500.00) |
1 | 13000 | 1/((1+12%)^1) | 0.893 | 11,607.14 |
2 | 13000 | 1/((1+12%)^2) | 0.797 | 10,363.52 |
3 | 13000 | 1/((1+12%)^3) | 0.712 | 9,253.14 |
4 | 13000 | 1/((1+12%)^4) | 0.636 | 8,261.74 |
5 | 13000 | 1/((1+12%)^5) | 0.567 | 7,376.55 |
6 | 13000 | 1/((1+12%)^5) | 0.507 | 6,586.20 |
7 | 13000 | 1/((1+12%)^5) | 0.452 | 5,880.54 |
8 | 13000 | 1/((1+12%)^5) | 0.404 | 5,250.48 |
NPV | 4,079.32 |