Answer:
$27964.4
Explanation:
Solution
Given that
From the given question, we are required to determine the net present value of the project.
Now
We input our values in  a tabular form shown below:
Year                   0        1         2        3
The Initial investment -450000
Operating cash flow            220000 220000   220000
The Depreciation               150000  150000   150000
Taxable Income
(Operating Cash Flow-Dep) Â Â Â Â Â Â 70000 Â 70000 Â Â Â 70000
Tax at 30% Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â 21000 Â Â 21000 Â Â Â 21000
Net Income=
Taxable Income-Tax            49000 49000      49000
Net Cash Flow=
Net Income+Dep       -450000  199000  199000    199000
P.V at 12%=
Net Cash Flow/(1.12^n) Â -450000 177678.5714158641. Â 6141644.3
Net Present Value
(N.P.V) Â Â Â Â Â Â Â Â Â Â Â Â Â 27964.4224
Therefore, the net present value is $27964.4