In: Finance
You have the following information on a project's cash flows. The cost of capital is 8.0%
|
Year |
Cash flows |
|
0 |
-$101,000 |
|
1 |
23,000 |
|
2 |
23,000 |
|
3 |
25,000 |
|
4 |
32,000 |
|
5 |
61,000 |
The NPV of the project is $____. Round to two decimal places.
| Calculation of NPV: | ||||
| Year | Cash flows | Discount factor | Present Value | |
| a | b | c=1.08^-a | d=b*c | |
| 0 | $ -1,01,000 | 1.0000 | $ -1,01,000.00 | |
| 1 | $ 23,000 | 0.9259 | $ 21,296.30 | |
| 2 | $ 23,000 | 0.8573 | $ 19,718.79 | |
| 3 | $ 25,000 | 0.7938 | $ 19,845.81 | |
| 4 | $ 32,000 | 0.7350 | $ 23,520.96 | |
| 5 | $ 61,000 | 0.6806 | $ 41,515.58 | |
| NPV | $ 24,897.43 | |||