In: Finance
You are trying to value the following investment opportunity: The investment will cost you $24,197 today. In exchange for your investment, you will receive monthly cash payments of $5,014 for 10 months. The first payment will occur at the end of the first month. The applicable effective annual interest rate for this investment opportunity is 8%. Calculate the NPV of this investment opportunity. Round to two decimals (do not include the $-sign in your answer).
Calculation of monthly effective interest rate | |||
Assume monntly rate be r | |||
8% =(1+r)^12 -1 | |||
r =0.643403% | |||
Year | Cash Flow | PV Factor | PV Of Cash Flow |
a | b | c=1/1.00643403^a | d=b*c |
0 | $ -24,197 | 1 | $ -24,197.00 |
1 | $ 5,014 | 0.993607 | $ 4,981.95 |
2 | $ 5,014 | 0.987255 | $ 4,950.10 |
3 | $ 5,014 | 0.980944 | $ 4,918.45 |
4 | $ 5,014 | 0.974673 | $ 4,887.01 |
5 | $ 5,014 | 0.968442 | $ 4,855.77 |
6 | $ 5,014 | 0.96225 | $ 4,824.72 |
7 | $ 5,014 | 0.956099 | $ 4,793.88 |
8 | $ 5,014 | 0.949987 | $ 4,763.23 |
9 | $ 5,014 | 0.943913 | $ 4,732.78 |
10 | $ 5,014 | 0.937879 | $ 4,702.53 |
NPV | $ 24,213.41 |