In: Finance
An orcharder spends $110,000 to plant pomegranate bushes. It will take four years for the bushes to provide a usable crop. He estimates that every year for 20 years after that he will receive a crop worth $10,500 per year. If the discount rate is 9%, what is the net present value (NPV) of this investment?
Is there a way to solve this using a graphing calculator, ie casio fx-9750 gii
Annual cash inflows will start 4 years from now after investment.It means total life of investment is 24 years. | |||||||
Present value of cash inflows | $ 67,902.36 | ||||||
Less Investment | $ 1,10,000.00 | ||||||
Net Present value | $ -42,097.64 | ||||||
Working: | |||||||
# 1 | Present value of annuity of 1 for 20 years | = | (1-(1+i)^-n)/i | Where, | |||
= | (1-(1+0.09)^-20)/0.09 | i | 9% | ||||
= | 9.128545669 | n | 20 | ||||
# 2 | Present value of 1 received at the end of year 4 | = | (1+i)^-n | Where, | |||
= | (1+0.09)^-4 | i | 9% | ||||
= | 0.708425211 | n | 4 | ||||
# 3 | Present value of cash inflows | = | Annual Cash inflows for 20 years | * | Present value of annuity of 1 for 20 years | * | Present value of 1 received at the end of year 4 |
= | $ 10,500.00 | * | 9.128546 | * | 0.708425 | ||
= | $ 67,902.36 |