3 2 phone r Snowine has completed development a new phone. The new product is expected to produce am revenues of $1. The colores a procedere of yours her years, the equipment can be sektor 3180,000. Working capital is op ye. A cash operating expenses resided $220,000. The required rate of retums 1% esident in e en cong 500.000 which Show will cover by the end of the new products 8 1. Prepare a schedule of the projected how 2. C he V ory decorators from the Presente da Semutable 2 C e NPV ang r o om both of the table shown in Presentate Refer to the list below for the exact wording of an amount description within your schedule. Amount Descriptions Equipment Operating expenses Recovery of working capital Revenues Salvage Total Working capital Present Value Table Round the present value calculation and your finalauswer to the nearest whole dollar 2. Calculate the NPV using only discount factors from the Present Viure of a Single Amount table shown The NPV using the present value of a single amount table is 5908140 he present value calculation and your final 3. Calculate the NPV decount factors from both of the fables shown in Present Vale The NPV using the annuity table is $908 140 X Growine has just completed development of a new cell phone. The new product is expected to produce and revenues of $1,400,000. Producing the cell phone requires and investerin new equipment, st 31.500.000 The cell phone has a procede yde of years. Ahor 5 years, the equipment can be sold for 100.000. Working capital is expected to decrease by $200.000, which Show will recover by the end of the new produse ye. A cash perting experes e estimated $20.000. The required rate of retumis IN 1. Prepare a schedule of the projected annual coat fone 2. C h e NPV using only court factors from the Prote a Single Amount obeh C e the NPV and one from both of the tube shown in Presente s