case4 - CASE 4 1. Present value of future cash flows: Cost...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
© 2008 For Instructor Use Only Case 4-1 CASE 4 1. Present value of future cash flows: Cost of equipment (zero residual value) Cost of ink and paper supplies (purchased immediately) Annual cash flow savings for Wall Décor ($175,000 X 3.60478)* Annual additional store cash flow from increased sales ($100,000 X 3.60478) Sale of ink and paper supplies at end of 5 years ($50,000 X 0.56743)** Net present value ($800,000) (100,000) ( 630,837 ) ( 360,478 ) ( 28,372 ) ( $119,687 ) * *Present value of an annuity for 5 years at 12% **Present value of 1 for 5 years at 12% The analysis shows that if Mr. Burns approves the purchase of equip- ment, the net present value of the project is $119,687. This suggests that the project should be undertaken. 2. Computation of revised amounts: Original Amounts Revised Amounts Cost of equipment (zero residual value) Cost of ink and paper supplies Annual cash flow savings from Wall Décor Annual additional store cash inflow from increased sales Sale of ink and paper supplies at end of 5 years ($800,000) (100,000) ( 175,000 ) ( 100,000 ) ( 50,000 ) ($880,000) (110,000) ( 157,500 ) ( 90,000 ) ( 45,000 )
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
© 2008 For Instructor Use Only Case 4-2 CASE 4 (Continued) Present value of future cash flows, revised amounts: Cost of equipment Cost of ink and paper supplies (purchased immediately) Annual cash flow savings for Wall Décor ($157,500 X 3.60478) Annual additional store cash flow from sales ($90,000 X 3.60478) Sale of ink and paper supplies at end of 5 years ($45,000 X 0.56743)
Background image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 4

case4 - CASE 4 1. Present value of future cash flows: Cost...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online