A machine costs $100 000. Net cash inflows are $40 000 in year 1, $40 000 in year 2, $30 000 in year 3 and $20 000 in year 4. The cost of capital is 10% (discount factors 0.909, 0.826, 0.751, 0.683). Calculate the payback period and the NPV.
- After 2 years $80 000 is repaid; $20 000 more is needed: $20 000 ÷ $30 000 × 12 = 8 months. Payback = 2 years 8 months.
- Present values: $40 000 × 0.909 = $36 360; $40 000 × 0.826 = $33 040; $30 000 × 0.751 = $22 530; $20 000 × 0.683 = $13 660.
- Total present value = $36 360 + $33 040 + $22 530 + $13 660 = $105 590.
- NPV = $105 590 − $100 000 = $5590.
Answer: Payback is 2 years 8 months and the NPV is $5590 positive, so the project is acceptable.