Answer:
Present value 266.238,78
Explanation:
We have to build a table with the units sold per year and the selling price per year.
Then multiply each other for the revenue of the year. Last step, will be to discount thecash flow to present to know their PV using the present value of a lump sum
[tex]\left[\begin{array}{ccccc}Year&Price&Units&Revenue&PV\\1&130&800&104000&96296.3\\2&135.2&864&116812.8&100148.15\\3&140.61&933&131189.13&104142.16\\4&146.23&1008&147399.84&108343.28\\5&138.92&907&126000.44&85753.78\\6&131.97&816&107687.52&67861.4\\7&125.37&734&92021.58&53693.71\\&&&Total&616238.78\\\end{array}\right][/tex]
[tex]\frac{Maturity}{(1 + rate)^{time} } = PV[/tex]
Maturity $116,812.8000
time 2.00
rate 0.08000
[tex]\frac{116812.8}{(1 + 0.08)^{2} } = PV[/tex]
PV 100,148.1481
[tex]\frac{Maturity}{(1 + rate)^{time} } = PV[/tex]
Maturity $131,189.1300
time 3.00
rate 0.08000
[tex]\frac{131189.13}{(1 + 0.08)^{3} } = PV[/tex]
PV 104,142.1611
And so on.
We use 8% as it is the cost of debt we currently have.
Present value: revenue less F0 cost
616238.78 - 350,000 = 266.238,78