In: Accounting
The management of ABC Corporation is considering the purchase of a new machine costing $430,000. The company's desired rate of return is 10%. The present value factors for $1 at compound interest of 10% for 1 through 5 years are 0.909, 0.826, 0.751, 0.683, and 0.621, respectively. In addition to the foregoing information, use the following data in determining the acceptability in this situation by using the NPV methodology calculations
Year |
Income from Operations |
Net Cash Flow |
1 |
$100,000 |
$180,000 |
2 |
40,000 |
120,000 |
3 |
20,000 |
100,000 |
4 |
10,000 |
90,000 |
5 |
10,000 |
90,000 |
The Project is acceptable.
The NPV is used to determine whether a project is acceptable or not. The Project is considered acceptable when NPV or Net present value is more than 1.
In case or Multiple projects, the project having highest NPV is selected.
Working for above decision is given below
Year | Cash Inflows | Present value Table factor | Present values of cash flows |
1 | $ 180,000 | 0.909 | $ 163,620 |
2 | $ 120,000 | 0.826 | $ 99,120 |
3 | $ 100,000 | 0.751 | $ 75,100 |
4 | $ 90,000 | 0.683 | $ 61,470 |
5 | $ 90,000 | 0.621 | $ 55,890 |
Present value of cash flows | $ 455,200 | ||
Less: Initial Investment | $ 430,000.00 | ||
Net Present value | $ 25,200 |