An investment project has the following cash flows: CF0 = -1,200,000; C01 – C05 = 300,000 each. If the required rate of return is 12%, the project should be accepted, rejected, cannot decide.
Net Present Value of project is - 118,567.14 and hence project should be rejected.
Calculation of Net Present value: | |||
Year | Cash Flow | Discount factor | Present Value |
a | b | c=1.12^-a | d=b*c |
0 | $(12,00,000.00) | 1.0000 | $(12,00,000.00) |
1 | $3,00,000.00 | 0.8929 | $2,67,857.14 |
2 | $3,00,000.00 | 0.7972 | $2,39,158.16 |
3 | $3,00,000.00 | 0.7118 | $2,13,534.07 |
4 | $3,00,000.00 | 0.6355 | $1,90,655.42 |
5 | $3,00,000.00 | 0.5674 | $1,70,228.06 |
Net Present Value | $(1,18,567.14) |
Get Answers For Free
Most questions answered within 1 hours.