Net Present Value Method

The following data are accumulated by Geddes Company in evaluating the purchase of $79,200 of equipment, having a four-year useful life:

	Net Income		Net Cash Flow
Year 1	$30,000		$51,000
Year 2	18,000		39,000
Year 3	9,000		30,000
Year 4	(1,000)		20,000

Present Value of $1 at Compound Interest
Year	6%	10%	12%	15%	20%
1	0.943	0.909	0.893	0.870	0.833
2	0.890	0.826	0.797	0.756	0.694
3	0.840	0.751	0.712	0.658	0.579
4	0.792	0.683	0.636	0.572	0.482
5	0.747	0.621	0.567	0.497	0.402
6	0.705	0.564	0.507	0.432	0.335
7	0.665	0.513	0.452	0.376	0.279
8	0.627	0.467	0.404	0.327	0.233
9	0.592	0.424	0.361	0.284	0.194
10	0.558	0.386	0.322	0.247	0.162

a. Assuming that the desired rate of return is 20%, determine the net present value for the proposal. Use the table of the present value of $1 presented above. If required, round to the nearest dollar.

Present value of net cash flow
Amount to be invested
Net present value

b. Would management be likely to look with favor on the proposal?

(Yes/No), because the net present value indicates that the return on the proposal is (greater/less) than the minimum desired rate of return of 20%.