A machine costs $60 000 and brings in net cash flows of $25 000 a year for three years. The discount factors at 10% are 0.909, 0.826 and 0.751. Find the payback period and the NPV.
- After 2 years 50 000 is recovered, leaving 10 000: 10 000 ÷ 25 000 × 12 = 4.8 months, so payback = 2 years 4.8 months.
- Present values: 25 000 × 0.909 = 22 725; 25 000 × 0.826 = 20 650; 25 000 × 0.751 = 18 775.
- Total present value = 22 725 + 20 650 + 18 775 = $62 150.
- NPV = 62 150 − 60 000 = $2 150.
Answer: Payback = 2 years 4.8 months; NPV = +$2 150, so on these figures the project is worth accepting.