In: Finance
Rossdale Flowers has a new greenhouse project with an initial cost of $286,300 that is expected to generate cash flows of $47,900 for 7 years and a cash flow of $63,300 in Year 8. If the required return is 8.7 percent, what is the project's NPV?
$94,708.08
$67,994.70
−$18,200.22
−$10,299.17
$14,276.14
Ans −$10,299.17
| Year | Project Cash Flows (i) | DF@ 8.7% | DF@ 8.7% (ii) | PV of Project A ( (i) * (ii) ) | 
| 0 | -286300 | 1 | 1 | (2,86,300.00) | 
| 1 | 47900 | 1/((1+8.7%)^1) | 0.920 | 44,066.24 | 
| 2 | 47900 | 1/((1+8.7%)^2) | 0.846 | 40,539.32 | 
| 3 | 47900 | 1/((1+8.7%)^3) | 0.779 | 37,294.68 | 
| 4 | 47900 | 1/((1+8.7%)^4) | 0.716 | 34,309.73 | 
| 5 | 47900 | 1/((1+8.7%)^5) | 0.659 | 31,563.69 | 
| 6 | 47900 | 1/((1+8.7%)^6) | 0.606 | 29,037.43 | 
| 7 | 47900 | 1/((1+8.7%)^7) | 0.558 | 26,713.37 | 
| 8 | 63300 | 1/((1+8.7%)^8) | 0.513 | 32,476.36 | 
| TOTAL | (10,299.17) | |||