In: Accounting
The following data pertain to an investment proposal (ignore income taxes): cost of the investment $34,000 Annual Cost savings $10,000 Estimated salvage value $5,000 life of the project 5 years Discount rate 11%
Project | ||||
Years | Net cash Inflow | PV Factor11% | Present value | |
1 | Annual Cost savings | 10,000 | 0.90090 | 9,009 |
2 | Annual Cost savings | 10,000 | 0.81162 | 8,116 |
3 | Annual Cost savings | 10,000 | 0.73119 | 7,312 |
4 | Annual Cost savings | 10,000 | 0.65873 | 6,587 |
5 | Annual Cost savings | 10,000 | 0.59345 | 5,935 |
5 | Salvage value | 5,000 | 0.59345 | 2,967 |
Total PV of Inflows | 39,926 | |||
0 | Initial Investment | 34,000 | ||
Net Present value on the Project | 5,926 |