Starlight Company has an opportunity to produce and sell a revolutionary new smoke detector for homes.To determine whether this would be a profitable venture, the company has gathered the following data on probable costs and market potential:

a. New equipment would have to be acquired to produce the smoke detector. The equipment would cost $190,000 and be usable for 6 years. After 6 years, it would have a salvage value equal to 10% of the original cost.

b. Production and sales of the smoke detector would require a working capital investment of $49,000 to finance accounts receivable, inventories, and day-to-day cash needs. This working capital would be released for use elsewhere after 6 years.

c. An extensive marketing study projects sales in units over the next 6 years as follows:

Year Sales in units

1 6,000

2 9,000

3 13,000

4-6 15,000

d. The smoke detectors would sell for $35 each; variable costs for production, administration, and sales would be $20 per unit.

e. To gain entry into the market, the company would have to advertise heavily in the early years of sales. The advertising program follows:

Year Amount of yearly advertising

1-2 $ 78,000

3 $ 58,000

4-6 $ 48,000

f. Other fixed costs for salaries, insurance, maintenance, and straight-line depreciation on equipment would total $139,500 per year. (Depreciation is based on cost less salvage value.)

g. The companys required rate of return is 9%. (Ignore income taxes.)

Required:

1. Compute the net cash inflow (cash receipts less yearly cash operating expenses) anticipated from sale of the smoke detectors for each year over the next 6 years. The net cash inflow from sales of the device for each year would be:

2a. Using the data computed in (1) above and other data provided in the problem, determine the net present value of the proposed investment. (Use the appropriate table to determine the discount factor(s) and round final answers to the nearest dollar amount.) ((This is the part I need the most help with, as I solved the first part, but cannot seem to get the right answer for this part.))

2b. Would you recommend that Starlight Company accept the smoke detector as a new product?