Answer:
$133,828.98
Explanation:
The computation of the net present value is shown below:
Year Cash flows Discount factor Present value
0 $260,000.00 1 $260,000.00 (A)
1 $60,000.00 0.9009009009 $54,054.05
2 $60,000.00 0.8116224332 $48,697.35
3 $60,000.00 0.7311913813 $43,871.48
4 $60,000.00 0.6587309741 $39,523.86
5 $60,000.00 0.5934513281 $35,607.08
6 $60,000.00 0.5346408361 $32,078.45
7 $60,000.00 0.4816584109 $28,899.50
8 $60,000.00 0.4339264963 $26,035.59
9 $60,000.00 0.3909247714 $23,455.49
10 $60,000.00 0.3521844788 $21,131.07
11 $60,000.00 0.3172833142 $19,037.00
12 $75,000.00 0.2858408236 $21,438.06
Total present value $393,828.98 (B)
Net present value $133,828.98 (B - A)
The discount is come from
= 1 ÷ (1 + rate) ^ years
