I still can figure the right answer to section 4

cost of the project $

cash flow for year 4 $

Follow the format shown in Exhibit 12B-1 and Exhibit 12B-2 as you complete the requirements below.

Each of the following scenarios are independent. Assume that all cash flows are after-tax cash flows.

Thomas Company is investing $120,000 in a project that will yield a uniform series of cash inflows over the next 4 years.

Video Repair has decided to invest in some new electronic equipment. The equipment will have a 3-year life and will produce a uniform series of cash savings. The NPV of the equipment is $1,750, using a discount rate of 8%. The IRR is 12%.

A new lathe costing $60,096 will produce savings of $12,000 per year.

The NPV of a project is $3,927. The project has a life of 4 years and produces the following cash flows:

Line Item Description	Amount
Year 1	$10,000
Year 2	$12,000
Year 3	$15,000
Year 4	?

The cost of the project is two times the cash flow produced in Year 4. The discount rate is 10%.

Required:

Round your answers to the nearest dollar.

1. If the internal rate of return is 14% for Thomas Company, how much cash inflow per year can be expected? fill in the blank 1 of 1$per year

2. Determine the investment and the amount of cash savings realized each year for Video Repair.

Line Item Description	Amount
Savings each year	$fill in the blank 2
Original investment	$fill in the blank 3

3. For Scenario c, how many years must the lathe last if an IRR of 18% is realized? fill in the blank 1 of 1years

4. For Scenario d, find the cost of the project and the cash flow for Year 4.

Line Item Description	Amount
Cost of the project	$fill in the blank 5
Cash flow for year 4	$fill in the blank 6

Feedback Area

Feedback

1. Use the IRR formula to determine the annual cash flow. P = I = df CF Find the discount factor using the IRR provided and the Present Value of an Annuity table. Investment (I) / Discount factor (df) = Cash flow (CF)

2. Use the NPV and IRR formulas to determine the annual cash flow (CF) or savings each year, and the investment (I). I = df CF; NPV = df CF I

To determine CF, find the discount factor using the discount rate and the IRR provided and the Present Value of an Annuity table. NPV = (df using IRR CF) (df using discount rate CF); CF = NPV / df diff

To determine the investment, use the discount factor using the IRR and CF: Discount factor (df) x Cash flow (CF) = Investment (I)

3. Use Present Value of an Annuity table, 18%. I = df CF Find the corresponding year.

4. Use Present Value of a Single Amount table. Use the required rate of return for each year. The initial start is year 0 with a discount factor of 1.0.

P: Present value of cash inflow I: Initial cash outlay df: discount factor CF: the cash inflow to be received NPV: Net Present value