In: Accounting
NPV | |||||||
Annual savings | 35000 | ||||||
Less: Depreciation (125000/5) | 25000 | ||||||
Savings after dep | 10000 | ||||||
Less: Tax @30% | 3000 | ||||||
Income aftere tax | 7000 | ||||||
Add: Depreciation | 25000 | ||||||
Annual cash inflows | 32000 | ||||||
Annuity factor f or 5 years at 10% | 3.7908 | ||||||
Present value of Inflows | 121305.6 | ||||||
Less: Initial Investment | 125000 | ||||||
Net present value | -3694.4 | ||||||
Payback period: Initial Investment / Annual cash inflows | |||||||
125000/32000 = 3.91 years | |||||||
Discounted payback period: | |||||||
As NPV above is negative, the project is not ableto recover its investment within 5 years. | |||||||
IRR: | |||||||
Discount at 8.85% | |||||||
Annual cash inflows | 32000 | ||||||
Annuity factor f or 5 years at 8.85% | 3.9048 | ||||||
Present value of Inflows | 124953.6 | ||||||
Less: Initial Investment | 125000 | ||||||
Net present value | -46.4 | ||||||
IRR: 8.85% approx | |||||||