In: Finance
| Net Annual cash inflow | ||
| Sales | $ 1,50,000 | |
| Less: | ||
| Cash Cost | $ 1,15,000 | |
| Depreciation | $ 24,500 | |
| ($98000/4) | ||
| Income for taxation | $ 10,500 | |
| Tax At 32% | $ 3,360 | |
| Income After Tax | $ 7,140 | |
| Add: Depreciation | $ 24,500 | |
| Net Annual Cash Inflow | $ 31,640 | |
| NPV = Present value of annual cash inflow - initial investment | ||
| = (Annual cash flow * PVAIF (4 years ,7%) - initial investment | ||
| =($31640*3.38721) -98000 | ||
| =$9171.36 | ||
| NPV =$9171.36 | ||