Year | 0 | 1 | 2 | 3 | 4 | 5 |
Cash Flows | -150 | 40 | 40 | 50 | 60 | 40 |
54. Given below are the cash flows for a capital project.
Year | 0 | 1 | 2 | 3 | 4 | 5 |
Cash flow | (75,000) | 25,000 | 30,000 | 30,000 | 15,000 | 7,500 |
Option | NPV | IRR |
A | 9,962 | 12.3% |
B | 5,521 | 15.9% |
C | 9,962 | 15.9% |
Initial outlay | Year 1 | Year 2 | Year 3 | Year 4 | |
Cash flow | -75,000 | 20,000 | 20,000 | 36,000 | 38,000 |
Discounted cash flow | -75,000 | 18,349 | 16,834 | 27,799 | 26,920 |
Cumulative DCF | -75,000 | -56,651 | -39,817 | -12,018 | 14,902 |