Net Present Value Method for a Service Company
Coast-to-Coast Inc. is considering the purchase of an additional delivery vehicle for $41,000 on January 1, 20Y1. The truck is expected to have a five-year life with an expected residual value of $5,000 at the end of five years. The expected additional revenues from the added delivery capacity are anticipated to be $75,000 per year for each of the next five years. A driver will cost $52,000 in 20Y1, with an expected annual salary increase of $4,000 for each year thereafter. The annual operating costs for the truck are estimated to be $3,000 per year.
Present Value of $1 at Compound Interest | |||||
Year | 6% | 10% | 12% | 15% | 20% |
1 | 0.943 | 0.909 | 0.893 | 0.870 | 0.833 |
2 | 0.890 | 0.826 | 0.797 | 0.756 | 0.694 |
3 | 0.840 | 0.751 | 0.712 | 0.658 | 0.579 |
4 | 0.792 | 0.683 | 0.636 | 0.572 | 0.482 |
5 | 0.747 | 0.621 | 0.567 | 0.497 | 0.402 |
6 | 0.705 | 0.564 | 0.507 | 0.432 | 0.335 |
7 | 0.665 | 0.513 | 0.452 | 0.376 | 0.279 |
8 | 0.627 | 0.467 | 0.404 | 0.327 | 0.233 |
9 | 0.592 | 0.424 | 0.361 | 0.284 | 0.194 |
10 | 0.558 | 0.386 | 0.322 | 0.247 | 0.162 |
a. Determine the expected annual net cash flows from the delivery truck investment for 20Y1-20Y5.
Annual Net Cash Flow | |
20Y1 | $ |
20Y2 | $ |
20Y3 | $ |
20Y4 | $ |
20Y5 | $ |
b. Compute the net present value of the investment, assuming that the minimum desired rate of return is 20%. Use the table of the present value of $1 presented above. When required, round to the nearest dollar. If required, use the minus sign to indicate a negative net present value.
Present value of annual net cash flows | $ |
Investment | |
Net present value | $ |
c. Is the additional truck a good investment
based on your analysis?
, because the net present value is
a. Determine the expected annual net cash flows from the delivery truck investment for 20Y1-20Y5.
Annual Net Cash Flow | |
20Y1 | $75000-52000-3000-41000 = -21000 |
20Y2 | $20000-4000 = 16000 |
20Y3 | $16000-4000 = 12000 |
20Y4 | $12000-4000 = 8000 |
20Y5 | $8000-4000 = 4000+5000 = 9000 |
b. Compute the net present value of the investment, assuming that the minimum desired rate of return is 20%. Use the table of the present value of $1 presented above. When required, round to the nearest dollar. If required, use the minus sign to indicate a negative net present value.
Present value of annual net cash flows | $42186 |
Investment | -41000 |
Net present value | $1186 |
c. Is the additional truck a good investment
based on your analysis?
,Yes because the net present value is positive
Net Present Value Method for a Service Company Coast-to-Coast Inc. is considering the purchase of an...
Net Present Value Methed for a Service Company AM Express Inc. is cansidering the purchase of an additional delivery vehicle for $55,000 on January 1, 20Y1. The truck is expected to have a five-year life with an expected residual value of $15,000 at the end of five years. The expected additional revenues from the added delivery capacity are anticipated to be $58,000 per year for each of the next five years. A driver will cost?42,000 in 20Y1, with an expected...
Net Present Value Method Rapid Delivery, Inc., is considering the purchase of an additional delivery vehicle for $30,000 on January 1, 2016. The truck is expected to have a five-year life with an expected residual value of $5,000 at the end of five years. The expected additional revenues from the added delivery capacity are anticipated to be $58,000 per year for each of the next five years. A driver will cost $42,000 in 2016, with an expected annual salary increase...
net present value method Net Present Value Method 20% Rapid Delivery, Inc., is considering the purchase of an additional delivery vehicle for $32,000 on January 1, 2016. The truck is expected to have a five-year life with an expected residual value of $7,000 at the end of five years. The expected additional revenues from the added delivery capacity are anticipated to be $51,000 per year for each of the next five years. A driver will cost $36,000 in 2016, with...
Net Present Value Method The following data are accumulated by Paxton Company in evaluating the purchase of $106,400 of equipment, having a four-year useful life: Net Income Net Cash Flow Year 1 Year 2 Year 3 Year 4 $35,000 $60,000 22,000 46,000 11,000 35,000 (1,000) 23,000 Present Value of $1 at Compound Interest 6% 10% 12% 15% 20% 0.943 0.9090.893 0.870 0.833 0.890 0.826 0.797 0.756 0.694 0.840 0.751 0.712 0.658 0.579 0.792 0.683 0.636 0.572 0.482 0.747 0.621 0.567...
Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of Ellis Transport and Storage Inc. is considering two investment projects. The estimated income from operations and net cash flows from each investment are as follows: Warehouse Net Cash Tracking Technology Income from Net Cash Operations Flow Year Flow $326,000 275,000 Income from Operations $65,100 65,100 65,100 65,100 65,100 $325,500 194,000 $204,000 204,000 204,000 204,000 204,000 $1,020,000 $137,000 104,000 52,000 23,000 9,500 9,500 $325,500 133,000...
Cash Payback Period, Net Present Value Method, and Analysis Elite Apparel Inc. is considering two investment projects. The estimated net cash flows from each project are as follows: Year Retail Store Expansion Plant Expansion $153,000 126,000 $128,000 151,000 108,000 103,000 98,000 72,000 31,000 62,000 Total $516,000 $516,000 Each project requires an investment of $279,000. A rate of 10% has been selected for the net present value analysis. Year 1 Present Value of $1 at Compound Interest 6% 10% 12% 15%...
Net Present Value Method The following data are accumulated by Geddes Company in evaluating the purchase of $161,000 of equipment, having a four-year useful life: Net Income Net Cash Flow Year 1 $35,000 $59,000 Year 2 21,000 45,000 Year 3 10,000 34,000 Year 4 (1,000) 23,000 Present Value of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 0.890 0.826 0.797 0.756 0.694 3 0.840 0.751 0.712 0.658 0.579 4 0.792 0.683...
Net Present Value Method The following data are accumulated by Geddes Company in evaluating the purchase of $130,600 of equipment, having a four-year useful life: Net Income Net Cash Flow Year 1 $30,000 $50,000 Year 2 18,000 39,000 Year 3 9,000 29,000 Year 4 (1,000) 20,000 Present Value of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 0.890 0.826 0.797 0.756 0.694 3 0.840 0.751 0.712 0.658 0.579 4 0.792 0.683...
Net Present Value Method The following data are accumulated by Geddes Company in evaluating the purchase of $105,000 of equipment, having a four-year useful life: Net Income Net Cash Flow Year 1 $31,000 $52,000 Year 2 19,000 40,000 Year 3 9,000 30,000 Year 4 (1,000) 20,000 Present Value of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 0.890 0.826 0.797 0.756 0.694 3 0.840 0.751 0.712 0.658 0.579 4 0.792 0.683...
Net Present Value Method, Present Value Index, and Analysis for a service company Continental Railroad Company is evaluating three capital investment proposals by using the net present value method. Relevant data related to the proposals are summarized as follows: Maintenance Equipment Ramp Facilities Computer Network Amount to be invested $568,602 $336,893 $171,869 Annual net cash flows: Year 1 277,000 186,000 119,000 Year 2 258,000 167,000 82,000 Year 3 235,000 149,000 60,000 Present Value of $1 at Compound Interest Year 6%...