Muncy, Inc., is looking to add a new machine at a cost of $4,133,250. The company expects this equipment will lead to cash flows of $820,322, $863,275, $937,250, $1,019,610, $1,212,960, and $1,225,000 over the next six years. If the appropriate discount rate is 15 percent, what is the NPV of this investment? Round to two decimal places.
Calculation of NPV i.e. net present value of investment | ||||
Year | Cash flows | Discount Factor @ 15% | Present Value | |
A | B | C | B x C | |
0 | -$4,133,250.00 | 1 | -$4,133,250.00 | |
1 | $820,322.00 | 0.869565217 | $713,323.48 | |
2 | $863,275.00 | 0.756143667 | $652,759.92 | |
3 | $937,250.00 | 0.657516232 | $616,257.09 | |
4 | $1,019,610.00 | 0.571753246 | $582,965.33 | |
5 | $1,212,960.00 | 0.497176735 | $603,055.49 | |
6 | $1,225,000.00 | 0.432327596 | $529,601.30 | |
NPV | -$435,287.38 | |||
NPV of the investment = | -$435,287.38 | |||
Get Answers For Free
Most questions answered within 1 hours.