Solution a:
Computation of annual net cash flows - Rapid delivery Inc. | |||||
Particulars | 2016 | 2017 | 2018 | 2019 | 2020 |
Additional revenues | $58,000.00 | $58,000.00 | $58,000.00 | $58,000.00 | $58,000.00 |
Driver salary | -$42,000.00 | -$45,000.00 | -$48,000.00 | -$51,000.00 | -$54,000.00 |
Operating costs | -$2,000.00 | -$2,000.00 | -$2,000.00 | -$2,000.00 | -$2,000.00 |
Residual value | $5,000.00 | ||||
Annual net cash flow | $14,000.00 | $11,000.00 | $8,000.00 | $5,000.00 | $7,000.00 |
Solution b:
Computation of NPV | ||||
Particulars | Amount | Period | PV Factor | Present Value |
Cash Outflows: | ||||
Cost of Vehicle | $30,000.00 | 0 | 1 | $30,000 |
Present Value of Cash Outflows (A) | $30,000 | |||
Cash Inflows: | ||||
2016 | $14,000.00 | 1 | 0.833 | $11,662 |
2017 | $11,000.00 | 2 | 0.694 | $7,634 |
2018 | $8,000.00 | 3 | 0.579 | $4,632 |
2019 | $5,000.00 | 4 | 0.482 | $2,410 |
2020 | $7,000.00 | 5 | 0.402 | $2,814 |
Present Value of Cash Inflows (B) | $29,152 | |||
Net Present Value (B-A) | -$848 |
Solution c:
As NPV is negative, therefore additional truck is not a good investment.
Net Present Value Method Rapid Delivery, Inc., is considering the purchase of an additional delivery vehicle...
Net Present Value Method Rapid Delivery, Inc., is considering the purchase of an additional delivery vehicle for $38,000 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 $65,000 per year for each of the next five years. A driver will cost $46,000 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...
AM Express Inc. is considering the purchase of an additional delivery vehicle for $45,000 on January 1, 20Y1. The truck is expected to have a five-year life with an expected residual value of $6,000 at the end of five years. The expected additional revenues from the added delivery capacity are anticipated to be $60,000 per year for each of the next five years. A driver will cost $42,000 in 20Y1, with an expected annual salary increase of $3,000 for each...
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...
Net Present Value Method for a Service Company AM Express Inc. is considering the purchase of an additional delivery vehicle for $31,000 on January 1, 20Y1. 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 $52,000 per year for each of the next five years. A driver will cost $38,000 in 20Y1, with 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...
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%...
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 Plant Expansion Retail Store Expansion 1 $129,000 $108,000 2 105,000 126,000 3 91,000 87,000 4 82,000 61,000 5 26,000 51,000 Total $433,000 $433,000 Each project requires an investment of $234,000. A rate of 20% has been selected for the net present value analysis. Present Value of $1 at Compound Interest Year...
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 Plant Expansion Retail Store Expansion 1 $173,000 $145,000 2 142,000 170,000 3 122,000 117,000 4 111,000 82,000 5 35,000 69,000 Total $583,000 $583,000 Each project requires an investment of $315,000. A rate of 12% has been selected for the net present value analysis. Present Value of $1 at Compound Interest Year...
net present value method, present value index, and analysis Net Present Value Method, Present Value Index, and Analysis United Bankshores, Inc. withes to evaluate the capital investment proposals by using the net present value method. Relevant data related to the proposals are summarized as follows Branch Office Expansion Computer System Upgrade Install Internet Bill Pay Amount to be invested 5681,158 5542,054 $256.337 Annual net cash flows Year 2 347,000 323,000 295.000 243,000 219,000 194,000 149.000 103,000 75.000 Present Value of...