Lawson Company is considering production of an electronic tablet with the following associated data:
1. Estimate the annual cash flows for the tablet project by completing the following table. Enter amounts that represent cash outflows as negative numbers.
Year | Item | Cash Flow | |
0 | Equipment | $ | |
Working capital | |||
Total | $ | ||
1–4 | Revenues | $ | |
Operating expenses | |||
Total | $ | ||
5 | Revenues | $ | |
Operating expenses | |||
Salvage | |||
Recovery of working capital | |||
Total | $ |
2. Using the estimated cash flows, calculate the NPV (round the discount factor to three decimal places and the present values to the nearest dollar):
NPV = $
calculation of npv (figures in $)
particulars | amount of cash flows | discounting factor @ 12% | discounted value of cash flows |
equipment | 1,647,000 | ||
working capital | 195,000 | ||
total cash outflow | 1,842,000 | 1 | -1,842,000 |
total revenues | 1,543,000 | ||
less operating expenses | 940,000 | ||
net cash inflow | 603,000 | 3.605 ( annuity value of 5 years ) | 2,173,815 |
salvage value | 189,000 | ||
recovery of working capital | 195,000 | ||
total | 384,000 | 0.567(discount factor if 5 year) | 217,728 |
NPV = $ 549,543
so this project is acceptable
Any doubt comment below i will explain or resolve until you
got....
PLEASE.....UPVOTE....ITS REALLY HELPS ME....THANK YOU....SOOO
MUCH....
Please comment if any querry i will resolve as soon as
possible
Get Answers For Free
Most questions answered within 1 hours.