In: Finance
5) The Blueberry Company is considering a project which will cost $424 initially. The project will not produce any cash flows for the first 3 years. Starting in year 4, the project will produce cash inflows of $454 a year for 5 years. This project is risky, so the firm has assigned it a discount rate of 15.4 percent. What is the net present value?
| Computation of net present value | |||||
| i | ii | iii | iv=ii*iii | ||
| year | Cash flow | PVIF @ 15.4% | present value | ||
| 0 | -424 | 1.0000 | (424.00) | ||
| 1 | 0 | 0.8666 | - | ||
| 2 | 0 | 0.7509 | - | ||
| 3 | 0 | 0.6507 | - | ||
| 4 | 454 | 0.5639 | 256.00 | ||
| 5 | 454 | 0.4886 | 221.83 | ||
| 6 | 454 | 0.4234 | 192.23 | ||
| 7 | 454 | 0.3669 | 166.58 | ||
| 8 | 454 | 0.3179 | 144.35 | ||
| 556.98 | |||||
| Therefore NPV = | 556.98 | ||||