In: Accounting
Joanette, Inc., is considering the purchase of a machine that would cost $600,000 and would last for 6 years, at the end of which, the machine would have a salvage value of $50,000. The machine would reduce labor and other costs by $110,000 per year. Additional working capital of $4,000 would be needed immediately, all of which would be recovered at the end of 6 years. The company requires a minimum pretax return of 10% on all investment projects. (Ignore income taxes.)
Click here to view Exhibit 13B-1 and Exhibit 13B-2 to determine the appropriate discount factor(s) using the tables provided.
Required:
Determine the net present value of the project. (Negative amount should be indicated by a minus sign. Round your intermediate calculations and final answer to the nearest whole dollar amount.)
Statement showing calculation of net present value of the proposed project | ||||
Particulars | Year | cashflows | Dis, Fcat.@10% | PV Amount |
Cash out flow | 0 | 6,00,000 | 1 | 6,00,000 |
Working capital | 0 | 4,000 | 1 | 4,000 |
6,04,000 | ||||
Cash in flow | 1--6 | 1,10,000 | 4.3553 | 4,79,079 |
Salvage value | 6th | 50,000 | 0.5645 | 28,224 |
Working capital Recover | 6th | 4,000 | 0.5645 | 2,258 |
PV of cash inflows | 5,09,560 | |||
Net Present Value of the project | -94,440 |