In: Finance
A project needs an initial outlay of $3000 for equipment and will net a cash flow of $300 for the next 12 years. At the end of the 12th year, there is a Salvage Value of $1000 for the equipment. What is the NPV of the project if the cost of capital is 12% p.a. effective (to the nearest dollar)?
I have answered the question below
Please up vote for the same and thanks!!!
Do reach out in the comments for any queries
Answer:
Year | CF | Discounted CF |
0 | -3000 | -3000 |
1 | 300 | 267.8571429 |
2 | 300 | 239.1581633 |
3 | 300 | 213.5340743 |
4 | 300 | 190.6554235 |
5 | 300 | 170.2280567 |
6 | 300 | 151.9893364 |
7 | 300 | 135.7047646 |
8 | 300 | 121.1649684 |
9 | 300 | 108.1830075 |
10 | 300 | 96.59197098 |
11 | 300 | 86.24283123 |
12 | 1300 | 333.6776208 |
NPV | -885.0126394 |
NPV = -885.01