Detailed Answer
Correct answer: (A)
To calculate the NPV of the investment, we simply need to multiply each year’s cash inflow by the
given present value of $1 factor for the appropriate time period, add these numbers together and then
subtract the cash investment of $200,000 from the total. The calculations are as follows:
Year Cash Inflow x Factor PV of $1
Year 1 $120,000 × .91 = $109,200
Year 2 60,000 × .76 = 45,600
Year 3 40,000 × .63 = 25,200
Year 4 40,000 × .53 = 21,200
Year 5 40,000 × .44 = 17,600
PV of Cash Inflows = $218,800
Given that there was a cash investment of $200,000, the NPV of the project is $18,800.