Question
Horn Company is evaluating an investment project that has a 6-year life and produces the following cash inflows: Years 1 - 4 ............. $20,000 (each
Horn Company is evaluating an investment project that has a 6-year life and produces the following cash inflows: Years 1 - 4 ............. $20,000 (each year) Year 5 .................. $30,000 Year 6 .................. ??????? The initial investment for this project is $98,513 and the net present value of this project was calculated to be $5,057 at a cost of capital of 3%. Calculate the amount of the year 6 cash inflow associated with this investment project. Do not use decimals in your answer. Ignore the effects of income taxes. You will need to use the present value table factors posted below to answer this question.
| Present Value of a Lump-Sum |
| Rate of interest per period in percent | |||||||||
Periods | 3% | 5% | 8% | 9% | 10% | 12% | 14% | 15% | 16% | 20% |
1 | 0.9709 | 0.9524 | 0.9259 | 0.9174 | 0.9091 | 0.8929 | 0.8772 | 0.8696 | 0.8621 | 0.8333 |
2 | 0.9426 | 0.9070 | 0.8573 | 0.8417 | 0.8265 | 0.7972 | 0.7695 | 0.7561 | 0.7432 | 0.6944 |
3 | 0.9151 | 0.8638 | 0.7938 | 0.7722 | 0.7513 | 0.7118 | 0.6750 | 0.6575 | 0.6407 | 0.5787 |
4 | 0.8885 | 0.8227 | 0.7350 | 0.7084 | 0.6830 | 0.6355 | 0.5921 | 0.5718 | 0.5523 | 0.4823 |
5 | 0.8626 | 0.7835 | 0.6806 | 0.6499 | 0.6209 | 0.5674 | 0.5194 | 0.4972 | 0.4761 | 0.4019 |
6 | 0.8375 | 0.7462 | 0.6312 | 0.5963 | 0.5645 | 0.5066 | 0.4556 | 0.4323 | 0.4104 | 0.3349 |
7 | 0.8131 | 0.7107 | 0.5835 | 0.5470 | 0.5132 | 0.4523 | 0.3996 | 0.3759 | 0.3538 | 0.2791 |
8 | 0.7894 | 0.6768 | 0.5403 | 0.5019 | 0.4665 | 0.4039 | 0.3506 | 0.3269 | 0.3050 | 0.2326 |
9 | 0.7664 | 0.6446 | 0.5003 | 0.4604 | 0.4241 | 0.3606 | 0.3075 | 0.2843 | 0.2630 | 0.1938 |
10 | 0.7441 | 0.6139 | 0.4630 | 0.4224 | 0.3855 | 0.3220 | 0.2697 | 0.2472 | 0.2267 | 0.1615 |
12 | 0.7014 | 0.5568 | 0.3971 | 0.3555 | 0.3186 | 0.2567 | 0.2076 | 0.1869 | 0.1685 | 0.1122 |
15 | 0.6419 | 0.4810 | 0.3152 | 0.2745 | 0.2394 | 0.1827 | 0.1401 | 0.1229 | 0.1079 | 0.0649 |
16 | 0.6232 | 0.4581 | 0.2919 | 0.2519 | 0.2176 | 0.1631 | 0.1229 | 0.1069 | 0.0930 | 0.0541 |
17 | 0.6050 | 0.4363 | 0.2703 | 0.2311 | 0.1978 | 0.1456 | 0.1078 | 0.0929 | 0.0802 | 0.0471 |
18 | 0.5874 | 0.4155 | 0.2503 | 0.2120 | 0.1799 | 0.1300 | 0.0946 | 0.0808 | 0.0691 | 0.0376 |
19 | 0.5703 | 0.3957 | 0.2317 | 0.1945 | 0.1635 | 0.1161 | 0.0829 | 0.0703 | 0.0596 | 0.0313 |
20 | 0.5537 | 0.3769 | 0.2146 | 0.1784 | 0.1486 | 0.1037 | 0.0728 | 0.0611 | 0.0514 | 0.0261 |
21 | 0.5375 | 0.3589 | 0.1987 | 0.1637 | 0.1351 | 0.0926 | 0.0638 | 0.0531 | 0.0443 | 0.0217 |
24 | 0.4920 | 0.3101 | 0.1577 | 0.1264 | 0.1015 | 0.0659 | 0.0431 | 0.0349 | 0.0284 | 0.0126 |
25 | 0.4776 | 0.2953 | 0.1460 | 0.1160 | 0.0923 | 0.0588 | 0.0378 | 0.0304 | 0.0245 | 0.0105 |
| Present Value of an Annuity |
| Rate of interest per period in percent | |||||||||
Periods | 3% | 5% | 8% | 9% | 10% | 12% | 14% | 15% | 16% | 20% |
1 | 0.9709 | 0.9524 | 0.9259 | 0.9174 | 0.9091 | 0.8929 | 0.8772 | 0.8696 | 0.8621 | 0.8333 |
2 | 1.9135 | 1.8594 | 1.7833 | 1.7591 | 1.7355 | 1.6901 | 1.6467 | 1.6257 | 1.6052 | 1.5278 |
3 | 2.8286 | 2.7233 | 2.5771 | 2.5313 | 2.4869 | 2.4018 | 2.3216 | 2.2832 | 2.2459 | 2.1065 |
4 | 3.7171 | 3.5460 | 3.3121 | 3.2397 | 3.1699 | 3.0374 | 2.9137 | 2.8550 | 2.7982 | 2.5887 |
5 | 4.5797 | 4.3295 | 3.9927 | 3.8897 | 3.7908 | 3.6048 | 3.4331 | 3.3522 | 3.2743 | 2.9906 |
6 | 5.4172 | 5.0757 | 4.6229 | 4.4859 | 4.3553 | 4.1114 | 3.8887 | 3.7845 | 3.6847 | 3.3255 |
7 | 6.2303 | 5.7864 | 5.2064 | 5.0330 | 4.8684 | 4.5638 | 4.2883 | 4.1604 | 4.0386 | 3.6046 |
8 | 7.0197 | 6.4632 | 5.7466 | 5.5348 | 5.3349 | 4.9676 | 4.6389 | 4.4873 | 4.3436 | 3.8372 |
9 | 7.7861 | 7.1078 | 6.2469 | 5.9953 | 5.7590 | 5.3283 | 4.9464 | 4.7716 | 4.6065 | 4.0310 |
10 | 8.5302 | 7.7217 | 6.7100 | 6.4177 | 6.1446 | 5.6502 | 5.2161 | 5.0188 | 4.8332 | 4.1925 |
12 | 9.9540 | 8.8633 | 7.5361 | 7.1607 | 6.8137 | 6.1944 | 5.6603 | 5.4206 | 5.1971 | 4.4392 |
15 | 11.9379 | 10.3797 | 8.5595 | 8.0607 | 7.6061 | 6.8109 | 6.1422 | 5.8474 | 5.5755 | 4.6755 |
16 | 12.5611 | 10.8378 | 8.8514 | 8.3126 | 7.8237 | 6.9740 | 6.2651 | 5.9542 | 5.6685 | 4.7296 |
17 | 13.1661 | 11.2741 | 9.1216 | 8.5436 | 8.0215 | 7.1196 | 6.3729 | 6.0472 | 5.7487 | 4.7746 |
18 | 13.7535 | 11.6896 | 9.3719 | 8.7556 | 8.2014 | 7.2497 | 6.4674 | 6.1280 | 5.8178 | 4.8122 |
19 | 14.3238 | 12.0853 | 9.6036 | 8.9501 | 8.3649 | 7.3658 | 6.5504 | 6.1982 | 5.8775 | 4.8435 |
20 | 14.8775 | 12.4622 | 9.8182 | 9.1286 | 8.5135 | 7.4694 | 6.6231 | 6.2593 | 5.9288 | 4.8696 |
21 | 15.4150 | 12.8212 | 10.0168 | 9.2922 | 8.6487 | 7.5620 | 6.6870 | 6.3125 | 5.9731 | 4.8913 |
25 | 17.4132 | 14.0939 | 10.6748 | 9.8226 | 9.0770 | 7.8431 | 6.8729 | 6.4641 | 6.0971 | 4.9476 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started