Solution:
0 Year
Revenues in 0 year 0
Less: Expenses 1,000,000
Net Cash Flow -1,000,000
Present Value -1,000,000
PV= NCF/ (1+i) n
PV=-1,000,000
1st Year
Revenues in 1st year 510,000
Less: Expenses 250,000
Net Cash Flow 260,000
Present Value 238532.1
Net Cash Flow
PV= NCF/(1+i)n
PV=260000/(1+0.09) 1
PV=260000/(1.09) 1
PV= 238532.1
2nd Year
Revenues in 2nd year 510,000
Less: Expenses 250,000
Net Cash Flow 260,000
Present Value 218836.8
PV= NCF/ (1+i) n
PV=260000/ (1+0.09) 2
PV=260000/ (1.09) 2
PV= 218836.8
3rdYear
Revenues in 3rd year 510,000
Less: Expenses 250,000
Net Cash Flow 260,000
Present Value 201550.4
PV= NCF/ (1+i) n
PV=260000/ (1+0.09) 3
PV=260000/(1.09) 3
PV= 201550.4
4th Year
Revenues in 4th year 510,000
Less: Expenses 250,000
Net Cash Flow 260,000
Present Value 184266.5
PV= NCF/ (1+i) n
PV=260000/ (1+0.09) 4
PV=260000/(1.09) 4
PV= 184266.5
5thYear
Revenues in 5th year 510,000
Less: Expenses 250,000
Net Cash Flow 260,000
Present Value 168831.16
PV= NCF/ (1+i) n
PV=260000/ (1+0.09) 5
PV=260000/(1.09) 5
PV= 168831.16
6thYear
Revenues in 6th year 510,000
Less: Expenses 250,000
Net Cash Flow 260,000
Present Value 154974.07
PV= NCF/ (1+i) n
PV=260000/ (1+0.09) 6
PV=260000/(1.09) 6
PV= 154974.07
7th Year
Revenues in 7th year 410,000
Less: Expenses 250,000
Net Cash Flow 160,000
Present Value 87527.4
PV= NCF/ (1+i) n
PV=160,000/ (1+0.09) 7
PV=160,000/(1.09) 7
PV= 87527.4
8th Year
Revenues in 8th year 450,000
Less: Expenses 250,000
Net Cash Flow 200,000
Present Value 100401.60
PV= NCF/ (1+i) n
PV=200,000/ (1+0.09) 8
PV=200,000/(1.09) 8
PV= 100401.60
9th Year
Revenues in 9th year 500,000
Less: Expenses 250,000
Net Cash Flow 250,000
Present Value 115101.29
PV= NCF/ (1+i) n
PV=250,000/ (1+0.09) 9
PV=250,000/(1.09) 9
PV= 115101.29
10th Year
Revenues in 10th year 600,000
Less: Expenses 250,000
Net Cash Flow 350,000
Present Value 147679.32
PV= NCF/ (1+i) n
PV=350,000/ (1+0.09) 10
PV=350,000/(1.09) 10
PV= 147679.32
NET PRESENT VALUE
NPV= -IO + CF/(1+i)n + CF2/(1+i)n+1 + CF3(1+i)n+2+ CF3/(1+i)n+3+ CF3/(1+i)n+4+ CF3/(1+i)n+5+ CF3/(1+i)n+6 CF3/(1+i)n+7 CF3/(1+i)n+8 CF3/(1+i)n+9 CF3/(1+i)n+10
NPV=617,701
Since Net Present value is greater than zero i.e. 0.6 million, it is feasible for Premier National Bank to start the new branch in Chitral.
NOTE: - These Assignments OR Quiz are just for idea, so kindly don't copy it, after viewing it make your own. Thanks We always try our best to upload 100% correct solution BUT it is requested that you kindly review it before submission, please BEST OF LUCK, Thanks to those students those send me Assignments and quizzes. If you have any Assignment and quiz kindly send at jamilbookcenter@yahoo.com
No comments:
Post a Comment