At Westonci.ca, we connect you with experts who provide detailed answers to your most pressing questions. Start exploring now! Connect with a community of experts ready to provide precise solutions to your questions quickly and accurately. Experience the convenience of finding accurate answers to your questions from knowledgeable experts on our platform.
Sagot :
Answer:
a. The initial investment in the product = $53,000
b. The project cash flows in each year:
Year Annual Net
Cash Inflow
1 $12,900
2 11,300
3 9,700
4 11,250
c. The NPV is ($18,435).
Explanation:
a) Data and Calculations:
Year Revenues Cost Working Expenses Depreciation Net Income
Capital Expenses Income Tax
0 $45,000 $8,000 $0 $0
1 $40,000 6,000 16,000 11,250 $12,750 $5,100
2 30,000 4,000 12,000 11,250 6,750 2,700
3 20,000 2,000 8,000 11,250 750 300
4 10,000 0 4,000 11,250 -5,250 -5,250
Total $100,000 $45,000 $20,000 $40,000 $45,000 $15,000 $2,850
Year Revenues Cash Expenses Working Income Tax Annual Net
Capital Cash Inflow
1 $40,000 $16,000 $6,000 $5,100 $12,900
2 30,000 12,000 4,000 2,700 11,300
3 20,000 8,000 2,000 300 9,700
4 10,000 4,000 0 -5,250 11,250
Opportunity cost of capital = 12%
Year Initial Cost Annual Net PV Factor Present Value
of equipment Cash inflow
0 $45,000 1 -$53,000
1 12,900 0.893 11,520
2 11,300 0.797 8,984
3 9,700 0.712 6,906
4 11,250 0.636 7,155
Total NPV ($18,435)
We hope this information was helpful. Feel free to return anytime for more answers to your questions and concerns. We appreciate your time. Please come back anytime for the latest information and answers to your questions. We're glad you visited Westonci.ca. Return anytime for updated answers from our knowledgeable team.