In: Finance
A project has the following cash flow.
| 
 Years  | 
 Costs  | 
 Benefits  | 
| 
 0  | 
 $10,000  | 
 0  | 
| 
 1  | 
 $1,000  | 
 $5,000  | 
| 
 2  | 
 $1,000  | 
 $5,000  | 
| 
 3  | 
 $2,000  | 
 $6,000  | 
| 
 4  | 
 $20,000  | 
 $3,000 a) Find net present value b) Discounted Benefit-Cost Ratio c)Net discounted Benefit-Cost Ratio discount ratio is 10%  | 
| Year | Cost | Benefits | Total | DF | PV | 
| 0 | $ -10,000.00 | $ - | $ -10,000.00 | 1 | $ -10,000.00 | 
| 1 | $ -1,000.00 | $ 5,000.00 | $ 4,000.00 | 0.900901 | $ 3,603.60 | 
| 2 | $ -1,000.00 | $ 5,000.00 | $ 4,000.00 | 0.811622 | $ 3,246.49 | 
| 3 | $ -2,000.00 | $ 6,000.00 | $ 4,000.00 | 0.731191 | $ 2,924.77 | 
| 4 | $ -20,000.00 | $ 3,000.00 | $ -17,000.00 | 0.658731 | $ -11,198.43 | 
| NPV | $ -11,423.57 | 
| Year | Cost | Benefits | Total | DF | PV | DV Benefit | DV costs | |
| 0 | $ -10,000.00 | $ - | $ -10,000.00 | 1 | $ -10,000.00 | $ - | $ -10,000.00 | |
| 1 | $ -1,000.00 | $ 5,000.00 | $ 4,000.00 | 0.900901 | $ 3,603.60 | $ 4,504.50 | $ -900.90 | |
| 2 | $ -1,000.00 | $ 5,000.00 | $ 4,000.00 | 0.811622 | $ 3,246.49 | $ 4,058.11 | $ -811.62 | |
| 3 | $ -2,000.00 | $ 6,000.00 | $ 4,000.00 | 0.731191 | $ 2,924.77 | $ 4,387.15 | $ -1,462.38 | |
| 4 | $ -20,000.00 | $ 3,000.00 | $ -17,000.00 | 0.658731 | $ -11,198.43 | $ 1,976.19 | $ -13,174.62 | |
| NPV | $ -11,423.57 | $ 14,925.96 | $ 26,349.53 | |||||
| Ratio | 0.566460213 | |||||||
| Net benefits cost ratio | -0.43353979 |