In: Accounting
Following is information on an investment considered by Hudson
Co. The investment has zero salvage value. The company requires a
12% return from its investments.
Investment A1 | |||
Initial investment | $ | (200,000 | ) |
Expected net cash flows in: | |||
Year 1 | 100,000 | ||
Year 2 | 90,000 | ||
Year 3 | 75,000 | ||
QS 26-11 Net present value LO P3
Compute this investment’s net present value. (PV of $1, FV of
$1, PVA of $1, and FVA of $1) (Use appropriate factor(s)
from the tables provided. Round all present value factors to 4
decimal places.)
Calculation of NPV | 12% | |||
Year | Cashflow | PV factor, 1/(1+r)^t | PV-Board game | |
0 | $ (200,000) | 1.0000 | $ (200,000.00) | |
1 | $ 100,000 | 0.8929 | $ 89,290.00 | |
2 | $ 90,000 | 0.7972 | $ 71,748.00 | |
3 | $ 75,000 | 0.7118 | $ 53,385.00 | |
NPV | $ 14,423.00 |