Answer: $12,830.91
Explanation:
Year 0
Net Cash = Revenue - Expenses - Tax
Tax = (Revenue - Deductible expenses) * tax rate
= ( 10,000 - 3,400) * 0.35
= $2,310
Net Cash = 10,000 - 3,400 - 800 - 2,310
= $3,490
Present Value is the same as this is Year 0.
Year 1
Tax = (Revenue - Deductible expenses) * tax rate
= ( 12,500 - 5,000) * 0.35
= $2,625
Net Cash = 12,500 - 5,000 - 1,100 - 2,625
= $3,775
Present Value is;
= 3,775 / ( 1 + 10%)
= $3,431.82
Year 2
Tax = (Revenue - Deductible expenses) * tax rate
= ( 18,000 - 7,000) * 0.35
= $3,850
Net Cash = 18,000 - 7,000 - 0 - 3,850
= $7,150
Present Value is;
= 7,150 / ( 1 + 10%) ^ 2
= $5,909.09
Net Present Value = PV0 + PV1 + PV2
= 3,490 + 3,431.82 + 5,909.09
= $12,830.91
