Question

In: Finance

A project requires an initial cost of $225,000; has a present value of operating cash flows...

A project requires an initial cost of $225,000; has a present value of operating cash flows over its ten-year life of $310,000; and has a book value at the end of 10 years of $120,000. Current assets of $20,000, and current liabilities of $4,000 will be needed for the project to begin. Calculate the terminal value and NPV using its book value after 10 years, assuming a 15 percent discount rate.

Solutions

Expert Solution

Initial cost $      225,000
PV of operating casflow $      310,000
Book value at the end of 10 years $      120,000
Current assets $         20,000
Current liabilities $         (4,000)
Net working capital $         16,000
Terminal value 120000+16000
Terminal value $      136,000
PV of terminal value 136000/(1+15%)^10
PV of terminal value $   33,617.12
NPV= PV of operating cash + PV of terminal value - initial investment
NPV= 310000+33617.12-225000
NPV= $ 118,617.12

Related Solutions

Net present value. Quark Industries has a project with the following projected cash​ flows: Initial​ cost:...
Net present value. Quark Industries has a project with the following projected cash​ flows: Initial​ cost: ​$210,000 Cash flow year​ one: ​$25,000 Cash flow year​ two: ​$72,000 Cash flow year​ three: ​$146,000 Cash flow year​ four: ​$146,000 a. Using a discount rate of 11​% for this project and the NPV​ model, determine whether the company should accept or reject this project. b. Should the company accept or reject it using a discount rate of 13​%? c. Should the company accept...
Net present value. Quark Industries has a project with the following projected cash​ flows: Initial​ cost:...
Net present value. Quark Industries has a project with the following projected cash​ flows: Initial​ cost: ​$270,000 Cash flow year​ one: ​$24,000 Cash flow year​ two: ​$79,000 Cash flow year​ three: ​$155,000 Cash flow year​ four: ​$155,000 a. Using a discount rate of 10​% for this project and the NPV​ model, determine whether the company should accept or reject this project. b. Should the company accept or reject it using a discount rate of 13​%? c. Should the company accept...
Net present value. Lepton Industries has a project with the following projected cash​ flows: Initial​ cost:...
Net present value. Lepton Industries has a project with the following projected cash​ flows: Initial​ cost: ​$460,000 Cash flow year​ one: ​$132,000 Cash flow year​ two: ​$200,000 Cash flow year​ three: ​$191,000 Cash flow year​ four: ​$132,000 a. Using a discount rate of 11​% for this project and the NPV​ model, determine whether the company should accept or reject this project. b. Should the company accept or reject it using a discount rate of 13​%? c. Should the company accept...
Project A has a total present value of future cash flows of $98,200 and a cost...
Project A has a total present value of future cash flows of $98,200 and a cost of $102,000. Project B has a total present value of future cash flows of $386,911 and a cost of $287,211. Project C has a total present value of future cash flows of $784,000 and a cost of $668,000. Project D has a total present value of future cash flows of $119,865 and a cost of $98,770. Which of these projects has the highest Profitability...
What is the net present value of a project that has an initial cash outflow of...
What is the net present value of a project that has an initial cash outflow of $-13,000, at time 0, and the following cash flows for years 1-4? The required return is 10.0%. DO NOT USE DOLLAR SIGNS OR COMMAS IN YOUR ANSWER. ENTER YOUR ANSWER TO THE NEAREST DOLLAR (e.g. 1250). Year Cash Flows 1 $3,950 2 $3,750 3 $5,900 4 $6,400
Corporation has a project with the initial cost of $150. It will generate the cash flows...
Corporation has a project with the initial cost of $150. It will generate the cash flows of $50, $100, and $150 in years 1, 2 and 3, respectively, which is the internal rate of return (IRR) of project?
What is the net present value of a project that requires an initial investment of $76,000...
What is the net present value of a project that requires an initial investment of $76,000 and produces net cash flows of $22,000 per year for 7 years? Assume the discount rate is 15 percent. a. $91,520 b. $15,520 c. $78,000 d. $167,474
Project Black Swan requires an initial investment of $115,000. It has positive cash flows of $140,000...
Project Black Swan requires an initial investment of $115,000. It has positive cash flows of $140,000 for each of the next two years. Because of major demolition and environmental clean-up costs, cash flow for the third and final year of the project is $(170,000). If the company 's required rate of return is 12%, the project should be A) rejected because the IRR is less than 12%. B) accepted because the NPV is positive at 12%. C) rejected because there...
Project A has an initial cost of $211,400 and projected cash flows of $46,200, $64,900, and...
Project A has an initial cost of $211,400 and projected cash flows of $46,200, $64,900, and $135,800 for Years 1 to 3, respectively. Project B has an initial cost of $187,900 and projected cash flows of $43,200, $59,700, and $125,600 for Years 1 to 3, respectively. What is the incremental IRRA–B of these two mutually exclusive projects?
Find the present worth of the following project, using i = 10%/year. Cash Flows Initial cost...
Find the present worth of the following project, using i = 10%/year. Cash Flows Initial cost $20000 Annual benefit for years 1 ~ 10 $6000 Annual benefit for years 11 ~ 20 $8000
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT