In: Economics
The PW of the capital costs is:
PW = CTF * 100,000
= (1 – (0.33*0.25*(1+0.1/2))/((0.1+0.25)*(1+0.1))) * 100,000
= 0.755 * 100,000
= $75,500
Present Worth of the project:
PW = 20,000(P/A,10%,10)*(1-0.33) - 77,500 -
5,000(P/A,10%,10)*(1-0.33)
= 20,000 * 6.1445 * 0.67 - 77,500 - 5,000 * 6.1445 *0.67
= 82,337 - 75,500 - 20,584
= -$13,747
So,it’s not a good project.