Rossdale Flowers has a new greenhouse project with an initial cost of $362,000 that is expected to generate cash flows of $47,500 for 11 years and a cash flow of $62,900 in Year 12. If the required return is 8.9 percent, what is the project's NPV?
Discount rate | 0.089 | ||||||||||||
Year | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 |
Cash flow stream | -362000 | 47500 | 47500 | 47500 | 47500 | 47500 | 47500 | 47500 | 47500 | 47500 | 47500 | 47500 | 62900 |
Discounting factor | 1 | 1.089 | 1.185921 | 1.291468 | 1.406409 | 1.531579 | 1.66789 | 1.816332 | 1.977985 | 2.154026 | 2.345734 | 2.554505 | 2.781855 |
Discounted cash flows project | -362000 | 43618 | 40053.26 | 36779.85 | 33773.97 | 31013.74 | 28479.1 | 26151.61 | 24014.34 | 22051.73 | 20249.52 | 18594.6 | 22610.81 |
NPV = Sum of discounted cash flows | |||||||||||||
NPV Project = | -14609.5 | ||||||||||||
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.