Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

Russell Joseph L.

Lorete I
BSA 3A

Problem 1
Sales evenue 200000.00
Less: Cost of parts sold 125000.00
Gross Margin 75000.00
Less: Out of pocket costs 35000.00
Annual Net Cash Flow 40000.00

Years Cash Flows 20% Factor PV


Investment in Equipment now -60000.00 1.00 -60000.00
Working Capital Needed now -100000.00 1.00 -100000.00
Annual Net Cash Flow 1 to 5 40000.00 2.99 119640.00
Overhaul of Equipment 4.00 -5000.00 0.48 -2410.00
Salvage Value 5.00 10000.00 0.40 4020.00
Working Capital Released 5.00 100000.00 0.40 40200.00
Net Present Value 1450.00

Since the NPV has a positive I will recommend that the new product will be introduced.

Problem 2
Cost 169500.00
Divided by Labor Savings 30000.00
PV 5.65

1-(1+r)^-t
PV=
r Trial and error
5.65r= 1-(1+r)^-10
1-(1+r)^-10
5.65=
r 5.65 x 12% = 1-(1+ 12%)^-10

r= 0.12 0.678= 0.68

You might also like