In: Accounting
X Company is planning to stop the production and sale of Product Q, which lost $12,000 last year. If Product Q is dropped, two things will happen in each of the next four years: 1) last year's loss will be avoided, and 2) sales of Product R will be increased, contributing $12,000 to annual profits. In addition, if Product Q is dropped, the company will be able to sell some equipment immediately for $17,000. Assuming a discount rate of 4%, what is the net present value of stopping the production and sale of Product Q?
Computation of net present value of stopping the production and sale of Product Q:- | |||||
Net present value of stopping the production and sale of Product Q: | |||||
Amount | PV factor | Present value | |||
A | B | C | D = B*C | ||
a | Savings in per year loss for 4 years | $ 12,000 | PVAF(4%,4) | 3.62990 | $ 43,559 |
b | Contribution from Product R per year for 4 years | $ 12,000 | PVAF(4%,4) | 3.62990 | $ 43,559 |
c | Cash Inflow from sale of equipment immediately | $ 17,000 | 1 | $ 17,000 | |
Net present value of stopping the production and sale of Product Q | a+b+c | $ 104,118 | |||
PVAF(4%,4) = Prsent Value of Annuity at 4% for 4 years = | 3.62990 |
Feel free to ask any clarification, if required. Please provide feedback by thumbs up, if satisfied. It will be highly appreciated. Thank you.