9041306 - X Instructions Holland Inc has just completed...

This preview shows page 1 - 4 out of 4 pages.

of the new product's life cycle. Annual cash operating expenses are estimated at $81 1 Prepare a schedule of the projected annual cash flows Year Item Cash flow 0 Equipment (1,440,000) Working Capital (180,000) Total (1,620,000) 1 to 4 Revenues 1,350,000 Less Operating expenses (810,000) Total 540,000 5 Revenues 1,350,000 Less Operating expenses (810,000) Salvage value 180,000 Recovery of Working Capital 180,000 Total 900,000 2 Calculate the NPV using only discount factors from the Present Value of a year Cash flow Discount factor Present Value 0 (1,620,000) 1 (1,620,000) 1 540,000 0.92593 500,002 2 540,000 0.85734 462,964 3 540,000 0.79383 428,668 4 540,000 0.73503 396,916 5 900,000 0.68058 612,522 Net Prsent value 781,072 3 Calculate the NPV using discount factors from both of the tables shown in year Cash flow
Image of page 1

Subscribe to view the full document.

Image of page 2
Image of page 3

Subscribe to view the full document.

Image of page 4

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern