In: Accounting
If Hammer Time Inc purchased a different machine for $2,702,072 the Net Cash Flows would be as follows: Year Net Cash Flow 1 $777,202.22 2 $772,102.22 3 $820,720.77 4 $977,121.72 5 $1,072,271.00 What is the Net Present Value if the interest rate was 7.02%? Attach work on last question This question is worth 12 total points $721,027.02 $876,543.21 $999,999.99 $1,427,453.26
$876,543.21
Working:
Year | Cash flows | Discount Factor | Present Value of Cash flows |
a | b | c=1.0702^-a | d=b*c |
0 | $ -27,02,072 | 1.0000 | -27,02,072.00 |
1 | 7,77,202.22 | 0.9344 | 7,26,221.47 |
2 | 7,72,102.22 | 0.8731 | 6,74,131.95 |
3 | 8,20,720.77 | 0.8158 | 6,69,577.09 |
4 | 9,77,121.72 | 0.7623 | 7,44,884.40 |
5 | 10,72,271.00 | 0.7123 | 7,63,800.30 |
Net Present Value | 8,76,543.21 | ||