35.
Deep Hollow Welding is considering a project that provides an annual cash inflow of $150,000 for the first six years, $200,000 per year for Year 7 through Year 9, and $100,000 for Year 10. The project requires an initial investment of $1 million. If the firm’s required return for this project is 10 percent, what is the net present value?
$126,813
$110,320
$56,887
$96,774
$27,404
Present value of first set of cash inflows = Annuity * [1 - 1 / (1 + r)n] / r
Present value of first set of cash inflows = 150,000 * [1 - 1 / (1 + 0.1)6] / 0.1
Present value of first set of cash inflows = 150,000 * 4.35526
Present value of first set of cash inflows = 653,289.1049
Present value of second set of cash inflows = {200,000 * [1 - 1 / (1 + 0.1)3] / 0.1} / (1 + 0.1)6
Present value of second set of cash inflows = {200,000 * 2.486852} / 1.77156
Present value of second set of cash inflows = 280,752.7818
Present value of last cash inflow = 100,000 / (1 + 0.1)10
Present value of last cash inflow = 100,000 / 2.59374
Present value of last cash inflow = 38,554.3259
NPV = present value of cash inflows - present value of cash outflows
NPV = 653,289.1049 + 280,752.7818 + 38,554.3259 - 1,000,000
NPV = -27,404
Get Answers For Free
Most questions answered within 1 hours.