What is the present value of the expected costs
PV of costs
Year
Cost
D.F
PV
1
25
0.93
23.25
2
28
0.86
24.08
47.33 Million
In D.F section, year 1 number was calculated by 1/1+Cost of capital(.08), and year 2 was calculated by 1/1.08^2, while the PV section numbers were calculated by multiplying cost by the numbers in the D.F section(25x.93=23.25, .86x24.08=24.08) then added together to get a total PV of 47.33 million. PV after-tax
year cost D.F
PV
3
6
0.79
4.76
4
7
0.73
5.15
5
8
0.68
5.44
6
9
0.63