Answer:
Present Value (PV) of cash flows are as follows.
(i) Discount rate = 0%
[tex]\mathrm{PV}(\mathrm{S})=-126,000+70,000 \mathrm{x} \mathrm{P} / \mathrm{A}(0 \%, 5)-225,000 \mathrm{x} \mathrm{P} / \mathrm{F}(0 \%, 5)[/tex][tex]=-126,000+70,000 \times 5-225,000[/tex]
= - 1
Since PV < 0, the project should not be undertaken.
(ii) Discount rate = 2%
[tex]\mathrm{PV}(\mathrm{S})=-126,000+70,000 \mathrm{x} \mathrm{P} / \mathrm{A}(2 \%, 5)-225,000 \mathrm{x} \mathrm{P} / \mathrm{F}(2 \%, 5)[/tex]
[tex]|=-126,000+70,000 \times 4.7135-225,000 \times 0.9057[/tex]
= 156
Since PV > 0, the project should be undertaken.
(iii) Discount rate = 5%
[tex]\mathrm{PV}(\mathrm{S})=-126,000+70,000 \mathrm{x} \mathrm{P} / \mathrm{A}(5 \%, 5)-225,000 \mathrm{x} \mathrm{P} / \mathrm{F}(5 \%, 5)[/tex]
[tex]=-126,000+70,000 \times 4.3295-225,000 \times 0.7835[/tex]
= 772
Since PV > 0, the project should be undertaken.
(ii) Discount rate = 10%
[tex]\mathrm{PV}(\mathrm{S})=-126,000+70,000 \mathrm{x} \mathrm{P} / \mathrm{A}(10 \%, 5)-225,000 \mathrm{x} \mathrm{P} / \mathrm{F}(10 \%, 5)[/tex]
[tex]=-126,000+70,000 \times 3.7908-225,000 \times 0.6209=-126,000+265,356-139,707[/tex]
= - 351
Since PV < 0, the project should not be undertaken.