can someone please tell me how we are getting the figure -C$5.663 Million in the NPV calculation…

unable to understand this … the rest of the calculation i can make sense of.

can someone please tell me how we are getting the figure -C$5.663 Million in the NPV calculation…

unable to understand this … the rest of the calculation i can make sense of.

The -5.663M is the NPV of the project without the expansion and is solved in question 17. There are two equally weighted scenarios. Either cash flows are 40M or 20M a year. Calculate the NPV of both scenarios and take the average.