NPV Calculation Example

NPV Calculation Example

Watson manufacturing has an opportunity to invest $96,000 in a new machine. The new machine will result in cost savings of $25,000 in year 1, $25,000 in year 2, $25,000 in year 3, $25,000 in year 4, and $25,000 in year 5.  The new machine will require a tune-up in year 3 costing $3,000.   The salvage value of the machine will be $10,000 at the end of year 5.  Watson’s cost of capital is 10%.  Create a table showing the cash flows in each year of the project and compute the NPV.

Year

 012345

Outflows

 (96000)

 (3000)

Inflows

25000 250002500025000

35000

Net CF

(96000)25000250002200025000

35000

Dis. factor

10.909 0.8260.751 0.683

0.621

 (96000)22,725 2065016522 17075

21735

NPV = 22725+20650+16522+17075+21735 – 96000 = $2707

The NPV is:  $2707, hence the investment acceptable.

Leave a Reply

Your email address will not be published. Required fields are marked *


x

Related Posts

Meaning of Ad Valorem
“Ad valorem” is derived from a ‘latin’ word which means ‘according to value’. Ad valorem is a tax or a duty levied by the state, local or municip...
A Ltd, B Ltd and C Ltd owned 60%, 20% and 20%, respectively, of the voting shares of X Ltd.
A Ltd, B Ltd and C Ltd owned 60%, 20% and 20%, respectively, of the voting shares of X Ltd. There were ten members on the board of directors of X...
ECO – 14: Accountancy II – Solved IGNOU Assignment 2017-18
Question 4: (a) Can a company issue shares at a discount? If so, explain legal provisions relating to issue of shares at a discount under section...
powered by RelatedPosts