A machine lasts four years with the following net cash outflows: $15,000 cost and a $7,350 year-end operating cost. At the end of four years, the machine is sold for $3,200 thus the cash flow at year 4 is only $4,150. The cost of capital is 8 percent. What is the present value of the costs of operating this machine? You may assume the tax rate is zero.
Project | |||||
Discount rate | 0.08 | ||||
Year | 0 | 1 | 2 | 3 | 4 |
Cash flow stream | 15000 | 7350 | 7350 | 7350 | 4150 |
Discounting factor | 1 | 1.08 | 1.1664 | 1.259712 | 1.360489 |
Discounted cash flows project | 15000 | 6805.556 | 6301.44 | 5834.667 | 3050.3739 |
NPV = Sum of discounted cash flows | |||||
NPV Project = | 36992.04 | ||||
Where | |||||
Discounting factor = | (1 + discount rate)^(Corresponding period in years) | ||||
Discounted Cashflow= | Cash flow stream/discounting factor | ||||
Get Answers For Free
Most questions answered within 1 hours.