Consider the following cash flows: Cash Flows ($) C0 C1 C2 −6,950 4,700 18,400 a. Calculate the net present value of the above project for discount rates of 0, 50, and 100%. NPV @ 0% $ NPV @ 50% $ NPV @100% $ b. What is the IRR of the project? (Do not round intermediate calculations. Enter your answer as a percent rounded to the nearest whole number.) IRR %
Present value of inflows=cash inflow*Present value of discounting factor(rate%,time period)
At 0%:
Present value of inflows=4700+18400
=$23100
NPV=Present value of inflows-Present value of outflows
=$23100-$6950
=$16150.
At 50%:
Present value of inflows=4700/1.5+18400/1.5^2
=$11311.11
NPV=Present value of inflows-Present value of outflows
=$11311.11-$6950
=$4361.11(Approx).
At 100%:
Present value of inflows=4700/2+18400/2^2
=$6950
NPV=Present value of inflows-Present value of outflows
=$6950-$6950
=0
Let irr be x%
At irr,present value of inflows=present value of outflows.
6950=4700/1.0x+18400/1.0x^2
Hence x=irr=100%.
Get Answers For Free
Most questions answered within 1 hours.