In: Finance
A project will cost $50,000 today and produce equal after tax cash flows for the next seven years (these will be the only cash flows from the project). Your discount rate is 13%. If it turns out your payback period is four years, what is the net present value of this project?
Payback period is the time upto which cost of project is recovered back. | ||||||||||
Cost of project | $ 50,000 | |||||||||
/Payback period in years | 4 | |||||||||
Annual cash flows for payback period | $ 12,500 | |||||||||
Question says that project will pay equal after tax cash flows annually.So, project will pay $ 12,500 for seven years. | ||||||||||
Now, Net Present Value is calculated as follows: | ||||||||||
Year | Cash flow | Discount factor | Present Value | |||||||
a | b | c=1.13^-a | d=b*c | |||||||
0 | $ -50,000 | 1.0000 | $ -50,000.00 | |||||||
1 | 12,500 | 0.8850 | 11,061.95 | |||||||
2 | 12,500 | 0.7831 | 9,789.33 | |||||||
3 | 12,500 | 0.6931 | 8,663.13 | |||||||
4 | 12,500 | 0.6133 | 7,666.48 | |||||||
5 | 12,500 | 0.5428 | 6,784.50 | |||||||
6 | 12,500 | 0.4803 | 6,003.98 | |||||||
7 | 12,500 | 0.4251 | 5,313.26 | |||||||
Net Present Value | 5,282.63 | |||||||||