9. A new business opportunity has presented itself. The
business venture is expected to last for ten years. For the first
four years, negative cash flows of $30,000 per year are expected at
the end of each year. No net cash flow is expected at the end of
year five. A positive cash flow of $35,000 is anticipated at the
end of year six. A positive cash flow of $45,000 is expected at the
end of years seven through ten. At the end of year ten, the
business will be sold for $270,000. What is the present value of
all of the future cash flows, assuming a 16.50% annual cost of
capital? HINT: Use a timeline. If the business venture will cost
you $189,000 to establish today, what is the net present value of
the business venture? Should you pursue it?
Answer : 9)
Below is the table showing present value of Future Cash Flows :
Year | Cash Inflow | Present Value Factor @16.5% | Present value of cash inflow |
1 | -30000 | 0.858369099 | -25751.07296 |
2 | -30000 | 0.73679751 | -22103.92529 |
3 | -30000 | 0.632444214 | -18973.32643 |
4 | -30000 | 0.54287057 | -16286.11711 |
5 | 0 | 0.465983322 | 0 |
6 | 35000 | 0.399985684 | 13999.49895 |
7 | 45000 | 0.343335351 | 15450.0908 |
8 | 45000 | 0.294708456 | 13261.88052 |
9 | 45000 | 0.252968632 | 11383.58843 |
10 | 45000 | 0.217140456 | 9771.320539 |
10 | 270000 | 0.217140456 | 58627.92324 |
Total Present value of cash inflow | 39,379.86069 |
Net Present Value will be the diffrence of Present Value of Cash Inflow and Present Value of Cash Outflow :
which is (-149,620.14).
Since Net Present Value of the project is negative therefore it should not be pursued.
Get Answers For Free
Most questions answered within 1 hours.