Question

a capital project with a 5 year life and cost of $48000 generates additional revenue as...

a capital project with a 5 year life and cost of $48000 generates additional revenue as follows: $5000 in year 1 $12000 in year2 $15000 in year 3 $18000 in year 4 $20000 in year 5 based on a discount rate is 4%, what is the present value of the project?

Business   Accounting   
0 0
Add a commentTranscribed image text
Next >

Homework Answers

Answer #1
Ans. Year Cash inflows PV @4% PV of cash inflow
1 5000 0.961538462 4807.692308
2 12000 0.924556213 11094.67456
3 15000 0.888996359 13334.94538
4 18000 0.854804191 15386.47544
5 20000 0.821927107 16438.54214
Total of PV of cash inflows 61062.32982
Net Present Value = Present value of cash inflow - Investment
61062.32982 - 48000
13062.32982
or   13062.33   (rounded)
*Calculations of PV @4%:
Year
1 1 / (1 + 0.04)^1 0.961538462
2 1 / (1 + 0.04)^2 0.924556213
3 1 / (1 + 0.04)^3 0.888996359
4 1 / (1 + 0.04)^4 0.854804191
5 1 / (1 + 0.04)^5 0.821927107
0 0
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Given the Opportunity cost $10000, Synergy gain 5000, Erosion cost 3000, working capital additional cash 12000,...
Given the Opportunity cost $10000, Synergy gain 5000, Erosion cost 3000, working capital additional cash 12000, disposable capital saving 7000, depreciation saving 8000, sunk cost 18000 If the project NPV before accounting for these changes is -2000 how these changes may or may not affect the project decision.
A project with a 3-year life will cost $50,000 now, and then generate revenues of $21,000...
A project with a 3-year life will cost $50,000 now, and then generate revenues of $21,000 and operating costs of $3,000 in year 1, $24,000 in revenue and operating costs of $3,000 in year 2, and $25,000 in revenue and operating costs of $3,000 in year 3. If the discount rate is 10%, what is the Net Present Value of the project? Round to the nearest whole number.
Fun Land is considering adding a miniature golf course to its facility. The course would cost...
Fun Land is considering adding a miniature golf course to its facility. The course would cost $75000, would be depreciated on a straight line basis over its 4-year life, and would have a zero salvage value. The estimated income from the golfing fees would be $40000 a year with $12000 of that amount being variable cost. The fixed cost would be $6000. In addition, the firm anticipates an additional $15000 in revenue from its existing facilities if the course is...
A firm is considering a project with a 5-year life and an initial cost of $1,000,000....
A firm is considering a project with a 5-year life and an initial cost of $1,000,000. The discount rate for the project is 9%. The firm expects to sell 2,500 units a year for the first 3 years. The after-tax cash flow per unit is $120. Beyond year 3, there is a 50% chance that sales will fall to 400 units a year for both years 4 and 5, and a 50% chance that sales will continue at 2,500 units...
A project generates a cash flow of $497,400.00 per year (end of year cash flows). If...
A project generates a cash flow of $497,400.00 per year (end of year cash flows). If the project can last 15.00 more years, what is its value TODAY of the remaining cash flows if the cost of capital is 8.00%? A real estate investment has the following expected cash flows: Year Cash Flows 1 $13,600.00 2 $27,200.00 3 $44,000.00 4 $42,700.00 The discount rate is 10.00 percent. What is the investment's future value at the end of the fourth year?
You are considering the following project. What is the NPV of the project? Project life: 3...
You are considering the following project. What is the NPV of the project? Project life: 3 years Equipment:      Cost: $18,000      Economic life: 3 years      Salvage value: $4,000 Initial investment in net working capital: $2,000 Revenue: $13,000 in year 1, with a nominal growth rate of 5% per year Fixed cost: $3,000 in year 1 Variable cost: 30% of revenue Corporate tax rate (T): 40% WACC for the project: 10% This project does not create incidental effect.
Tank Co. is evaluating a project that costs $100,000 and has a 5-year life. Assume that...
Tank Co. is evaluating a project that costs $100,000 and has a 5-year life. Assume that depreciation is prime-cost to zero salvage value over the 5-years, and the equipment can be sold for $6,000 at the end of year 5. The average discount rate for such a project is 10 per cent on such projects. The individual tax rate is 15 per cent and corporate tax rate is 30 per cent. It is projected that they will sell 12000 units...
A firm is considering a project that costs $165,000 to start and generates $28,000/year in after-tax...
A firm is considering a project that costs $165,000 to start and generates $28,000/year in after-tax cash for the next 8 years. After 8 years there are no additional cash flows or salvage value. The firm uses a 15% cost of capital. Build a spreadsheet model to estimate the net present value of the project.
The project has the following cash flows and salvage values and cost of capital 8%: Year...
The project has the following cash flows and salvage values and cost of capital 8%: Year Cash flows Salvage 0 -5000 4000 1 2500 3500 2 3200 1800 3 1600 900 4 1000 0 What are the physical life and the economic life for this project?  (Please write down the calculation process.) A. Physical life of this project is 4 years with economic life of 1 year. B. Physical life of this project is 3 years with economic life of 4...
A capital budgeting project is being considered for implementation. The asset is a 3-year MACRS class...
A capital budgeting project is being considered for implementation. The asset is a 3-year MACRS class asset with a four-year project life. The cost of the asset, and the first year revenue and operating cost projections are provided in the table below: Price of Asset $280,000.00 Freight / Installation $20,000.00 Depreciation Schedule: Year 1 $99,000.00 Year 2 $135,000.00 Year 3 $45,000.00 Year 4 $21,000.00 Salvage Value $30,000.00 Increase in NWC $25,000.00 Revenues from project $260,000.00 Operating Costs (excluding depreciation) $115,000.00...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT