Question

In: Finance

Kinetics is considering a project that has a NINV of $874,000 and generates net cash flows...

Kinetics is considering a project that has a NINV of $874,000 and generates net cash flows of $170,000 per year for 12 years. What is the NPV of this project if Kinetics cost of capital is 14%?

Solutions

Expert Solution

NPV Calculation

NPV is the sum of the present value of all the future cash flows:

Following table shows the cash flows of the investment:

Year 0 1 2 3 4 5 6 7 8 9 10 11 12
Cash flows -874000 170000 170000 170000 170000 170000 170000 170000 170000 170000 170000 170000 170000

C0 = -874000

C1 = C2 =.....= C12 = 170000

NPV = C0 + C1/(1+r)1 + C2/(1+r)2 + C3/(1+r)3 + C4/(1+r)4 + C5/(1+r)5 + C6/(1+r)6 + C7/(1+r)7 + C8/(1+r)8​​​​​​​ + C9/(1+r)9​​​​​​​​​​​​​​ + C10/(1+r)10​​​​​​​ + C11/(1+r)11 + C12/(1+r)12​​​​​​​​​​​​​​

Cost of capital = r = 14%

NPV = -874000 + 170000/(1.14)1 + 170000/(1.14)2 + 140000/(1.14)3 + 170000/(1.14)4 + 170000/(1.14)5 + 170000/(1.14)6​​​​​​​ + 170000/(1.14)7​​​​​​​ + 170000/(1.14)8​​​​​​​ + 170000/(1.14)9​​​​​​​​​​​​​​ + 170000/(1.14)10​​​​​​​ + 170000/(1.14)11 + 170000/(1.14)12​​​​​​​​​​​​​​

NPV = $88249.661334

Answer -> 88249.66 (Rounded to two decimals places)

jeff jeffy answered 2 months ago
Next > < Previous

Related Solutions

An independent project has a net investment of $260,000, and generates net cash flows of $88,000...
An independent project has a net investment of $260,000, and generates net cash flows of $88,000 for 5 years. The required rate of return in 20%. Compute the net present value. Group of answer choices 12056.76 3173.87 4537.89 10450.56
CoveAuklaOoglu, Inc. is considering a project which has net cash flows (the same as free cash flows) given below:
   CoveAuklaOoglu, Inc. is considering a project which has net cash flows (the same as free cash flows) given below:Year                        CF ($)0                             -1,000 (Initial Outlay)1                             5002                             4003                             3004                             100Given that the company’s WACC is 10%, what is the company’s NPV? (Points : 3.4)        $78.82       $109.45       $49.18       $54.06  Garrod Dickens wants to calculate the IRR for the above project (use information in Question 22) for CoveAuklaOoglu, Inc. His answer would be: (Points : 3.4)        11.8%       14.5%       12.45%       13.02%  Garrod Dickens also wants to...
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...
A project has the following total (or net) cash flows.                ________________________________________             
A project has the following total (or net) cash flows.                ________________________________________                 Year         Total (or net) cash flow                ________________________________________ 1 $50,000 2 70,000 3 80,000 4 100,000 _______________________________________    The required rate of return on the project is 13 percent. The initial investment (or initial cost or initial outlay) of the project is $100,000. a) Find the (regular) payback period of the project. b) Compute the discounted payback period of the project. 6. A project has the following...
Question 22.22. CoveAuklaOoglu, Inc. is considering a project which has net cash flows (the same as...
Question 22.22. CoveAuklaOoglu, Inc. is considering a project which has net cash flows (the same as free cash flows) given below: Year                        CF ($) 0                             -1,000 (Initial Outlay) 1                             500 2                             400 3                             300 4                             100 Given that the company’s WACC is 10%, what is the company’s NPV? (Points : 3.4)        $78.82        $109.45        $49.18        $54.06 Question 23.23. Garrod Dickens wants to calculate the IRR for the above project (use information in Question 22) for CoveAuklaOoglu, Inc....
A project has the following total (or net) cash flows.                __________________________________________            &nbs
A project has the following total (or net) cash flows.                __________________________________________               Year          Total (or net) cash flow                _________________________________________ 1 $20,000 2 30,000 3 50,000 4 60,000 _________________________________________ The required rate of return on the project is 15 percent. The initial investment (or initial cost or initial outlay) of the project is $80,000. a) Find the net present value (NPV) of the project. b) Find the profitability index (PI) of the project. c) Calculate the modified internal rate...
A project has the following total (or net) cash flows.                __________________________________________            &nbs
A project has the following total (or net) cash flows.                __________________________________________               Year          Total (or net) cash flow                _________________________________________ 1 $20,000 2 30,000 3 50,000 4 60,000 _________________________________________ The required rate of return on the project is 15 percent. The initial investment (or initial cost or initial outlay) of the project is $80,000. a) Find the net present value (NPV) of the project. b) Find the profitability index (PI) of the project. c) Calculate the modified internal rate...
Here are the net cash flows for a project your company is considering: Year 0 =...
Here are the net cash flows for a project your company is considering: Year 0 = -1000 Year 1 = 250 Year 2 = 449 Year 3 = 800 Year 4 = 500 Year 5 = 500 If the payback period with interest is 3 years, for what range of interest rates is this project worth doing (start your analysis with an interest rate of 0%)? ** Kindly just don’t directly draw the table with values in it, it’ll be...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT