In: Finance
The company uses funded reserve ($5,000) to cover the fire loss. Suppose the annual rate of return of the funded reserve is 10%, the NPV of this project is $______________.
Initial investment:$100,000
Life of project:5 years
Expected annual loss from fire:$4,000
Annual cash revenue $30,000 Tax rate 30%
Discount factor 4
Sol:
Initial investment = $100,000
Life of project = 5 years
Annual cash revenue = $30,000
Tax rate = 30%
Discount factor = 4%
Rate of return of the funded reserve =10%
Reserve fund = $5,000
| Annual cash revenue | 30000 | |
| Reserve fund | 5000 | |
| Rate of return on reserve fund | 10% | |
| Tax rate | 30% | |
| Discount factor | 4% | |
| Year | Return on total capital (CF) | Present value (PV) |
| 0 | -$100,000 | -$100,000 |
| 1 | $21,350 | $20,528.85 |
| 2 | $21,350 | $19,739.28 |
| 3 | $21,350 | $18,980.07 |
| 4 | $21,350 | $18,250.07 |
| 5 | $21,350 | $17,548.14 |
| NPV | -$4,953.59 |

Therefore NPV of this project is -$4953.59 USD