Question

The initial price for a stadium is $800,000,000. There will be a 2% adjustment to the price, and $85,000,000 of revenue from the sale of previous equipment and land. The projected future cash flow is $675,000,000. The government has decided to provide $300,000,000 of cash to discount the price. What is the Net Present Value of the Stadium

Answer 1

NPV = $246764705.88

Step-by-step explanation:

The net present value of the stadium can be calculated by deducting the present value of cash outflow from the present value of cash inflow.

DATA

Initial price = $800,000,000

Revenue from sale of previous equipment = $85,000,000

Goverment provided fund to discount the price = $300,000,000

Discount factor for year 1 at 2% = 0.9804

Future Cash inflow = $675,000,000

Solution

NPV = Present value of cash inflows - Present value of cash outflows

NPV = $661,764,705.88 - $415,000,000

NPV = $246,764,706

Working

PV of Cash inflow = $675,000,000 x 0.9804

PV of cash inflow = $661,764,706

PV of Cash outflow = Initial price - Revenue form sale - Goverment fund

PV of cash outflow = $800,000,000 - $85,000,000 - $300,000,000

PV of cash outflow = $415,000,000