Question

In: Accounting

Net Present Value A project has estimated annual net cash flows of $6,250 for seven years...

Net Present Value

A project has estimated annual net cash flows of $6,250 for seven years and is estimated to cost $45,000. Assume a minimum acceptable rate of return of 10%. Use the Present Value of an Annuity of $1 at Compound Interest table below.

Present Value of an Annuity of $1 at Compound Interest
Year 6% 10% 12% 15% 20%
1 0.943 0.909 0.893 0.870 0.833
2 1.833 1.736 1.690 1.626 1.528
3 2.673 2.487 2.402 2.283 2.106
4 3.465 3.170 3.037 2.855 2.589
5 4.212 3.791 3.605 3.353 2.991
6 4.917 4.355 4.111 3.785 3.326
7 5.582 4.868 4.564 4.160 3.605
8 6.210 5.335 4.968 4.487 3.837
9 6.802 5.759 5.328 4.772 4.031
10 7.360 6.145 5.650 5.019 4.192

Determine (a) the net present value of the project and (b) the present value index. If required, use the minus sign to indicate a negative net present value.

Net present value of the project (round to the nearest dollar) $
Present value index (rounded to two decimal places)

Solutions

Expert Solution

(a) Net Present Value $ -14,575
Working:
Present value of cash inflows = Annual Cash inflows x Present value of annuity of 1 @ 10% for 7 years = $       6,250 x 4.868 = $       30,425
Less Cost $       45,000
Net Present Value $     -14,575
(b) Present value index            0.68
Working:
Present value index = Present value of cash inflows / Cost
= $   30,425 / $ 45,000
=            0.68

Related Solutions

22. Net Present Value A project has estimated annual net cash flows of $12,500 for one...
22. Net Present Value A project has estimated annual net cash flows of $12,500 for one years and is estimated to cost $42,500. Assume a minimum acceptable rate of return of 10%. Use the Present Value of an Annuity of $1 at Compound Interest table below. Present Value of an Annuity of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 1.833 1.736 1.690 1.626 1.528 3 2.673 2.487 2.402 2.283 2.106...
Citrus Company is considering a project that has estimated annual net cash flows of $21,300 for...
Citrus Company is considering a project that has estimated annual net cash flows of $21,300 for six years and is estimated to cost $100,000. Citrus’s cost of capital is 8 percent.     Determine the net present value of the project. (Future Value of $1, Present Value of $1, Future Value Annuity of $1, Present Value Annuity of $1.) (Use appropriate factor(s) from the tables provided. Negative amount should be indicated by a minus sign. Round your final answer to 2...
Citrus Company is considering a project that has estimated annual net cash flows of $21,300 for...
Citrus Company is considering a project that has estimated annual net cash flows of $21,300 for six years and is estimated to cost $100,000. Citrus’s cost of capital is 8 percent.     Determine the net present value of the project. (Future Value of $1, Present Value of $1, Future Value Annuity of $1, Present Value Annuity of $1.) (Use appropriate factor(s) from the tables provided. Negative amount should be indicated by a minus sign. Round your final answer to 2...
Citrus Company is considering a project that has estimated annual net cash flows of $41,535 for...
Citrus Company is considering a project that has estimated annual net cash flows of $41,535 for seven years and is estimated to cost $195,000. Citrus’s cost of capital is 12 percent.     Determine the net present value of the project. (Future Value of $1, Present Value of $1, Future Value Annuity of $1, Present Value Annuity of $1.) (Use appropriate factor(s) from the tables provided. Negative amount should be indicated by a minus sign. Round your final answer to 2...
Question #1) Cash Payback Period A project has estimated annual net cash flows of $28,000. It...
Question #1) Cash Payback Period A project has estimated annual net cash flows of $28,000. It is estimated to cost $165,200. Determine the cash payback period. Round your answer to one decimal place. years Question #2) Average Rate of Return Determine the average rate of return for a project that is estimated to yield total income of $773,760 over six years, has a cost of $748,800, and has a $83,200 residual value. Round to the nearest whole number. %
A project is estimated to cost $463,565 and provide annual net cash flows of $115,000 for...
A project is estimated to cost $463,565 and provide annual net cash flows of $115,000 for nine years. Present Value of an Annuity of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 1.833 1.736 1.690 1.626 1.528 3 2.673 2.487 2.402 2.283 2.106 4 3.465 3.170 3.037 2.855 2.589 5 4.212 3.791 3.605 3.353 2.991 6 4.917 4.355 4.111 3.785 3.326 7 5.582 4.868 4.564 4.160 3.605 8 6.210 5.335 4.968...
Project cost $100 000 Estimated life 5 years Estimated residual value $20 000 Annual Net Cash...
Project cost $100 000 Estimated life 5 years Estimated residual value $20 000 Annual Net Cash flow $30 000 Required rate of return 10% Given the data above, calculate the internal rate of return (IRR). (not using excel)
what is the net present value of a project with the following after tax cash flows...
what is the net present value of a project with the following after tax cash flows using a discount rate of 10% year 0 45,000 year 1 14,000 year 2 14,000 year 3 10,000 year 4 10,000 year 5 8,000 would you accept the project? ehat is payback period? what is the profitbility index?
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...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT