The net revenue for a new product will be MYR300K this year, and it
will grow at 20% per year for 3 years. Then, it will begin dropping
by 15% per year. After 7 years, there will be no demand. The first
cost to complete design and tooling will be MYR950K. The interest
rate is 10%. What is the present worth of the new
product?
Present Value of Cash Inflows @ 10%
Year | Revenue | Present Value |
1 | 300,000.00 | 272,727.27 |
2 | 360,000.00 | 297,520.66 |
3 | 432,000.00 | 324,567.99 |
4 | 518,400.00 | 354,074.18 |
5 | 440,640.00 | 273,602.77 |
6 | 374,544.00 | 211,420.32 |
7 | 318,362.40 | 163,370.25 |
1,897,283.45 |
Present Worth of New Product
Present Value of Cash Inflows | 1,897,283.45 |
Design and Tooling Cost | 950,000.00 |
Present Worth of new product | 947,283.45 |
Note: I have used the present value factors from excel. If present value factors are provided in your question, then please use the same factors or you can let me know the same in comment section and I will edit your answer accordingly.
Get Answers For Free
Most questions answered within 1 hours.