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Your email address will not be published.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

Perpetual Inventory System
What is Perpetual Inventory System? A company using a perpetual inventory system keeps a continuous record of the physical quantities in its inve...
Business Valuation Software
Businesses planning to close, merge or acquire another company need to undergo the process of business valuation. An accurate and up-to-date valu...
Hedge Funds - Meaning
Hedge funds are private investment organisations in Europe and USA. These are generally structured are limited liability partnership with the gen...
powered by RelatedPosts