In: Accounting
Assume the company requires a 10% rate of return on its
investments. Compute the net present value of each potential
investment. (PV of $1, FV of $1, PVA of $1, and FVA of $1)
(Use appropriate factor(s) from the tables
provided.)
A new operating system for an existing machine is expected to cost $650,000 and have a useful life of six years. The system yields an incremental after-tax income of $190,000 each year after deducting its straight-line depreciation. The predicted salvage value of the system is $50,000.
|
A machine costs $460,000, has a $36,000 salvage value, is expected to last eight years, and will generate an after-tax income of $100,000 per year after straight-line depreciation.
|
Answer 1)
Calculation of Net Present value
Net Present value = Present value of annual cash inflow + Present value of salvage value - Initial cash outflow
= $ 1,263,025.40 + $ 28,223.50 - $ 650,000
= $ 641,248.90 or $ 641,249 (rounded off)
Therefore the Net Present value of the investment is $ 641,249
Working Note:
Calculation of Annual depreciation
Annual depreciation = (Original cost – salvage value)/ number of years of useful life of the asset
= ($ 650,000 - $ 50,000)/6 years
= $ 100,000
Calculation of Annual Cash Inflow:
Annual cash inflow = Annual after tax income + Annual depreciation
= $ 190,000 + $ 100,000
= $ 290,000
Calculation of present value of Annual Cash Inflow:
Present value of annual cash inflow = Annual cash inflow X Present value annuity factory at 10% for 6 years
= $ 290,000 X 4.35526
= $ 1,263,025.40
Calculation of present value of Salvage value:
Present value of salvage value = Salvage value X Present value factor at 10% at the end of 6th year
= $ 50,000 X 0.56447
= $ 28,223.50
Answer 2)
Calculation of Net Present value
Net Present value = Present value of annual cash inflow + Present value of salvage value - Initial cash outflow
= $ 816,244.29 + $ 16,794.36 - $ 460,000
= $ 373,038.65 or $ 373,039 (rounded off)
Therefore the Net Present value of the investment is $ 373,039
Working Note:
Calculation of Annual depreciation
Annual depreciation = (Original cost – salvage value)/ number of years of useful life of the asset
= ($ 460,000 - $ 36,000)/8 years
= $ 53,000
Calculation of Annual Cash Inflow:
Annual cash inflow = Annual after tax income + Annual depreciation
= $ 100,000 + $ 53,000
= $ 153,000
Calculation of present value of Annual Cash Inflow:
Present value of annual cash inflow = Annual cash inflow X Present value annuity factory at 10% for 8 years
= $ 153,000 X 5.33493
= $ 816,244.29
Calculation of present value of Salvage value:
Present value of salvage value = Salvage value X Present value factor at 10% at the end of 8th year
= $ 36,000 X 0.46651
= $ 16,794.36