In: Finance
9. What should Nicole be willing to pay today for a project with expected cash flows of $300 from t=1 through t=5, $550 from t=6 through t=15, $700 from t=16 through t=20, and $1,000 at t=21? Assume a cost of capital (discount rate) of ten (10) percent.
Group of answer choices
A. $3951.39
B. $4130.50
C. $4006.02
D. $3915.48
E. $3851.80
Cash Flows for 21 Years | |||
Year | CF | PVF @10 % | Disc CF |
1 | $ 300.00 | 0.9091 | $ 272.73 |
2 | $ 300.00 | 0.8264 | $ 247.93 |
3 | $ 300.00 | 0.7513 | $ 225.39 |
4 | $ 300.00 | 0.6830 | $ 204.90 |
5 | $ 300.00 | 0.6209 | $ 186.28 |
6 | $ 550.00 | 0.5645 | $ 310.46 |
7 | $ 550.00 | 0.5132 | $ 282.24 |
8 | $ 550.00 | 0.4665 | $ 256.58 |
9 | $ 550.00 | 0.4241 | $ 233.25 |
10 | $ 550.00 | 0.3855 | $ 212.05 |
11 | $ 550.00 | 0.3505 | $ 192.77 |
12 | $ 550.00 | 0.3186 | $ 175.25 |
13 | $ 550.00 | 0.2897 | $ 159.32 |
14 | $ 550.00 | 0.2633 | $ 144.83 |
15 | $ 550.00 | 0.2394 | $ 131.67 |
16 | $ 700.00 | 0.2176 | $ 152.34 |
17 | $ 700.00 | 0.1978 | $ 138.49 |
18 | $ 700.00 | 0.1799 | $ 125.90 |
19 | $ 700.00 | 0.1635 | $ 114.46 |
20 | $ 700.00 | 0.1486 | $ 104.05 |
21 | $ 1,000.00 | 0.1351 | $ 135.13 |
Present Value | $ 4,006.02 |
PVF = 1/ (1+r)^n
r = Interest rate i.e., 10%
n = Time gap i.e., 21 years
OPtion C has to be selected
Pls do rate, if the answer is correct and comment, if any further assistance is required.