Net present value $--$ Week $4--$ Practice Set:

Acquisition stage cash flow:

Cost of developing the automated technology

Operating stage cash flow:

$\backslash$table$[[$Year$,0,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]]$

Number of units sold with this feature $($not in millions$)$

Premium charge per vehicle

All amounts below are in millions:

Sales $($in millions$)$

Fixed Cost of updating the technology

Variable Cost of installing the technology

Amortization of the development costs

Taxable income

Taxes at $28\%$

After tax income

Add back amortization

Operating cash flows

Disposition stage cash flow:

Sheet$1$