In: Finance
A capital project has an initial investment of $100,000 and cash flows in years 1-6 of $25,000, $15,000, $50,000, $10,000, $10,000, and $60,000, respectively. Given a 15 percent cost of capital,
i | ii | iii | iv=ii*iii |
Year | Cash flow | PVIF @15% | Present value |
0 | -100000 | 1.0000 | (100,000.00) |
1 | 25000 | 0.8696 | 21,739.13 |
2 | 15000 | 0.7561 | 11,342.16 |
3 | 50000 | 0.6575 | 32,875.81 |
4 | 10000 | 0.5718 | 5,717.53 |
5 | 10000 | 0.4972 | 4,971.77 |
6 | 60000 | 0.4323 | 25,939.66 |
2,586.05 | |||
NPV = | 2,586.05 | ||
IRR = | 16% | 16% | |
c) | Yes, project should be accepted |