Solution:
Calculation of Net Present Value and Present Value Index for Purchase of City Vans
$ |
|
Cost of Fleet of City Vans |
690,000.00 |
Additional Working Capital |
37,000.00 |
Total Initial Investment |
727,000.00 |
Year |
Increase in Cash Inflows $ |
Discounting Factor @ 10% |
Present Value of Increase in Cash Inflows $ |
1 |
3,10,000.00 |
0.9091 |
2,81,818.18 |
2 |
3,10,000.00 |
0.8264 |
2,56,198.35 |
3 |
3,10,000.00 |
0.7513 |
2,32,907.59 |
4 |
4,43,000.00 |
0.6830 |
3,02,574.96 |
Total Present Value of Increase in Cash Inflows $ |
10,73,499.08 |
Note: Cash Inflows for the fourth year also includes Scrap value of the City vans $96,000 and recovery of working capital $37,000.
Net Present Value = Total Present Value of Increase in Cash Inflows $ - Total Initial Investment $
= $1,073,499.08 - $727,000.00 = $346,499.08
Present Value Index = Net Present Value / Total Initial
Investment
= $346,499.08 / $727,000.00 = 0.4766
Calculation of Net Present Value and Present Value Index for Purchase of Large Trucks
$ |
|
Cost of Large Trucks |
7,70,000.00 |
Additional Training Cost |
11,000.00 |
Total Initial Investment |
7,81,000.00 |
Year |
Savings in Cash Inflows $ |
Discounting Factor @ 10% |
Present Value of Increase in Cash Inflows $ |
1 |
1,64,000.00 |
0.9091 |
1,49,090.91 |
2 |
3,11,000.00 |
0.8264 |
2,57,024.79 |
3 |
3,93,000.00 |
0.7513 |
2,95,266.72 |
4 |
5,25,000.00 |
0.6830 |
3,58,582.06 |
Total Present Value of savings in Cash Inflows $ |
10,59,964.48 |
Note: Cash Inflows for the fourth year also includes Scrap value of the Large Vans $86,000
Net Present Value = Total Present Value of Increase in Cash Inflows $ - Total Initial Investment $
= $1,059,964.48 - $7,81,000.00 = $2,78,964.48
Present Value Index = Net Present Value / Total Initial
Investment
= $278,964.48 / 781,000.00 = 0.3572
Purchase of City Vans |
Purchase of Trucks |
||
a |
Net Present Value (NPV) |
$346,499.08 |
$278,964.48 |
b |
Present Value Index (PVI) |
0.4766 |
0.3572 |
It is recommended that Finch Delivery should go for purchase of city vans.
Finch Delivery is a small company that transports business packages between New York and Chicago. It...
Finch Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Finch Delivery recently acquired approximately $6.2 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds....
Finch Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Finch Delivery recently acquired approximately $6.2 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds....
Jordan Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Jordan Delivery recently acquired approximately $6.2 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds....
Rundle Delivery is a small company that transports business packages between New York and Chicago it operates a fleet of small vans that move packages to and from a central depot within each city and uses a common carrier to deliver the packages between the Depot it's in the two cities. Rundle delivery recently acquired approximately 6.6 million of cash capital from its owners and his president George Hay is trying to identify the most profitable way to invest these...
Thornton Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Thornton Delivery recently acquired approximately $6.2 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds....
Benson Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Benson Delivery recently acquired approximately $5.2 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds....
Adams Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Adams Delivery recently acquired approximately $7.1 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds....
Zachary Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Zachary Delivery recently acquired approximately $6.5 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds....
Vernon Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Vernon Delivery recently acquired approximately $7.0 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds....
Adams Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Adams Delivery recently acquired approximately $6.3 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds....