In: Finance
Determine the net present value for a project that costs $58,500 and would yield after-tax cash flows of $9,000 the first year, $11,000 the second year, $14,000 the third year, $16,000 the fourth year, $20,000 the fifth year, and $26,000 the sixth year. Your firm's cost of capital is 5.00%.
Question 27 options:
$37,500.00 |
|
$16,954.36 |
|
$96,000.00 |
|
$20,377.84 |
|
$27,471.55 |
Ans $20,377.84
Year | Project Cash Flows (i) | DF@ 5% | DF@ 5% (ii) | PV of Project ( (i) * (ii) ) |
0 | -58500 | 1 | 1 | (58,500.00) |
1 | 9000 | 1/((1+5%)^1) | 0.952 | 8,571.43 |
2 | 11000 | 1/((1+5%)^2) | 0.907 | 9,977.32 |
3 | 14000 | 1/((1+5%)^3) | 0.864 | 12,093.73 |
4 | 16000 | 1/((1+5%)^4) | 0.823 | 13,163.24 |
5 | 20000 | 1/((1+5%)^5) | 0.784 | 15,670.52 |
6 | 26000 | 1/((1+5%)^6) | 0.746 | 19,401.60 |
NPV | 20,377.84 | |||