A project has the following cash flows: Year Cash Flow 0 –$ 15,400 1 6,100 2 7,400 3 5,900 What is the NPV at a discount rate of zero percent? (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.) NPV $ 4,000 What is the NPV at a discount rate of 8 percent? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) NPV $ 1,276.06 What is the NPV at a discount rate of 16 percent? (Negative amount should be indicated by a minus sign. Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) NPV $ 862 What is the NPV at a discount rate of 28 percent? (Negative amount should be indicated by a minus sign. Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) NPV $ 3,304.43
Present value of inflows=cash inflow*Present value of discounting factor(rate%,time period)
At 0%:
Present value of inflows=6100+7400+5900=$19400
NPV=Present value of inflows-Present value of outflows
=(19400-15400)=$4000
At 8%:
Present value of inflows=6100/1.08+7400/1.08^2+5900/1.08^3
=$16676.07
NPV=$16676.07-$15400
=$1276.07(Approx).
At 16%:
Present value of inflows=6100/1.16+7400/1.16^2+5900/1.16^3
=$14537.91
NPV =$14537.91-$15400
=$(862.09)(Negative)(Approx).
At 28%:
Present value of inflows=6100/1.28+7400/1.28^2+5900/1.28^3
=$12095.57
NPV =$12095.57-$15400
=$(3304.43)(Approx)(Negative).
Get Answers For Free
Most questions answered within 1 hours.