Calculation of net present value | ||||||||
Particulars | now | Year 1 | year 2 | year 3 | year 4 | |||
cost of equipment needed | -275000 | |||||||
working capital needed | -86000 | |||||||
overhaul of the equipment in year 2 | -10000 | |||||||
salvage value | 13000 | |||||||
recovery of working capital | 86000 | |||||||
sale revenue | 420000 | 420000 | 420000 | 420000 | ||||
less:variable expenses | -205000 | -205000 | -205000 | -205000 | ||||
less:fixed out of pocket cost | -87000 | -87000 | -87000 | -87000 | ||||
net revenue | 128000 | 128000 | 128000 | 128000 | ||||
net cash flow | -361000 | 128000 | 118000 | 128000 | 227000 | |||
pv factor @ 17% | 1 | 0.855 | 0.731 | 0.624 | 0.534 | |||
present value of cash inflow | -361000 | 109440 | 86258 | 79872 | 121218 | |||
total present value of cash inflow | 396788 | |||||||
less: cost of equipment | -361000 | |||||||
net present value | 35788 |
please give a thumbs up if it is helpful & let me know if any doubt
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period....
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company’s discount rate is 18%. After careful study, Oakmont estimated the following costs and revenues for the new product: Cost of equipment needed $ 270,000 Working capital needed $ 85,000 Overhaul of the equipment in year two $ 8,000 Salvage value of the equipment in four years $ 12,500 Annual revenues and costs: Sales revenues $ 410,000 Variable expenses $ 200,000 Fixed out-of-pocket...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company's discount rate is 15%. After careful study, Oakmont estimated the following costs and revenues for the new product: $ 145,000 63,000 9,500 13,500 Cost of equipment needed Working capital needed Overhaul of the equipment in year two Salvage value of the equipment in four years Annual revenues and costs: $ 280,000 $ 135,000 $ 73,000 Sales revenues Variable expenses Fixed out-of-pocket operating...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company's discount rate is 18%. After careful study, Oakmont estimated the following costs and revenues for the new product: Cost of equipment needed Working capital needed Overhaul of the equipment in two years Salvage value of the equipment in four years $ 270,000 $ 85,000 $ 8,000 $ 12,500 Annual revenues and costs: Sales revenues Variable expenses Fixed out-of-pocket operating costs $410,000 $...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company’s discount rate is 18%. After careful study, Oakmont estimated the following costs and revenues for the new product: Cost of equipment needed $ 220,000 Working capital needed $ 81,000 Overhaul of the equipment in year two $ 7,500 Salvage value of the equipment in four years $ 10,500 Annual revenues and costs: Sales revenues $ 370,000 Variable expenses $ 180,000 Fixed out-of-pocket...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company's discount rate is 17%. After careful study, Oakmont estimated the following costs and revenues for the new product: Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company's discount rate is 17%. After careful study, Oakmont estimated the following costs and revenues for the new product $ 165,000 $ 67,000 $ 10,000 $ 13,000...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company's discount rate is 18%. After careful study, Oakmont estimated the following costs and revenues for the new product: Cost of equipment needed Working capital needed Overhaul of the equipment in year two Salvage value of the equipment in four years $ 265,000 $ 88,000 $ 8.000 $ 14,000 Annual revenues and costs: Sales revenues Variable expenses Fixed out-of-pocket operating costs $ 440,...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company's discount rate is 15%. After careful study, Oakmont estimated the following costs and revenues for the new product: Cost of equipment needed.. Working capital needed Overhaul of the equipment in two years Salvage value of the equipment in four years $130,000 $60,000 $8,000 $12,000 Annual revenues and costs: Sales revenues $250,000 $120,000 $70,000 Variable expenses Fixed out-of-pocket operating costs When the project...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company’s discount rate is 16%. After careful study, Oakmont estimated the following costs and revenues for the new product: Cost of equipment needed $ 250,000 Working capital needed $ 82,000 Overhaul of the equipment in two years $ 8,000 Salvage value of the equipment in four years $ 11,000 Annual revenues and costs: Sales revenues $ 380,000 Variable expenses $ 185,000 Fixed out-of-pocket...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company’s discount rate is 17%. After careful study, Oakmont estimated the following costs and revenues for the new product: Cost of equipment needed $ 190,000 Working capital needed $ 69,000 Overhaul of the equipment in year two $ 6,000 Salvage value of the equipment in four years $ 16,500 Annual revenues and costs: Sales revenues $ 340,000 Variable expenses $ 165,000 Fixed out-of-pocket...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company’s discount rate is 15%. After careful study, Oakmont estimated the following costs and revenues for the new product: Cost of equipment needed $ 145,000 Working capital needed $ 63,000 Overhaul of the equipment in year two $ 9,500 Salvage value of the equipment in four years $ 13,500 Annual revenues and costs: Sales revenues $ 280,000 Variable expenses $ 135,000 Fixed out-of-pocket...