View the step-by-step solution to:

# Can you please confirm if my NPV calculation is correct?

Can you please confirm if my NPV calculation is correct? *this is a made up question by me to test my application of different scenarios*

Discount rate: 9%

Project length 10 years

Initial spend = \$6million capex & \$100k working capital to purchase new equipment

Free cash flow

Year 1: 740,000

Year 2: 756,800

Year 3: 774,104

Year 4: 791,927

Year 5: 810,285

Year 6: 829,193

Year7: 848,669

Year 8: 868,729

Year 9: 889,391

Year 10: 1,910,673 (made up of 910,673 cash flow plus \$100k working capital and \$900k salvage value of initial investment)

NPV =\$5 612 530.26- 6 100 000=-\$487 469.74... View the full answer

• Thank you! I have been able to adjust my calculations and am now getting the correct answer.
• Dec 01, 2018 at 10:39pm
• Glad for the positive feedback. You are most welcome !
• bfacenjoro
• Dec 01, 2018 at 10:41pm

Discounti
Cashflow
ng factor
Year
Inflows
@ 90
Present Value
15 7 40 000 0 91743 6 78 898 . 20
2 5 7 , 56, 800 0.84168 6 36 983 . 42
3 5 7 74 104 0 . 772 18 5 97 , 747 63
4 5 7 91 927 0 . 70843 5...

• Thank you! I have been able to adjust my calculations and am now getting the correct answer.
• Dec 01, 2018 at 10:39pm
• Welcome dear
• akgupta5122
• Dec 02, 2018 at 12:46am

### Why Join Course Hero?

Course Hero has all the homework and study help you need to succeed! We’ve got course-specific notes, study guides, and practice tests along with expert tutors.

### -

Educational Resources
• ### -

Study Documents

Find the best study resources around, tagged to your specific courses. Share your own to gain free Course Hero access.

Browse Documents