A new project is estimated to cost $43,516, its expected net cash flows are $12,384 per year for 8 years, and you have an expected return of 13 Percent. What is the present value of the cash flows?
Discount rate | 13.000% | ||||||||
Year | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 |
Cash flow stream | -43516 | 12384 | 12384 | 12384 | 12384 | 12384 | 12384 | 12384 | 12384 |
Discounting factor | 1.000 | 1.130 | 1.277 | 1.443 | 1.630 | 1.842 | 2.082 | 2.353 | 2.658 |
Discounted cash flows project | -43516.000 | 10959.292 | 9698.489 | 8582.733 | 7595.339 | 6721.539 | 5948.265 | 5263.951 | 4658.364 |
NPV = Sum of discounted cash flows | |||||||||
NPV A-B = | 11253.61 | ||||||||
Where | |||||||||
Discounting factor = | (1 + discount rate)^(Corresponding period in years) | ||||||||
Discounted Cashflow= | Cash flow stream/discounting factor |
Get Answers For Free
Most questions answered within 1 hours.