This question is based on the following cash flows C0=$10,000 I1=$2,000 I2=$2,000 I3=$3,000 I4=$3,000 I5=$2,500 L=$1,000...

This question is based on the following cash flows

C₀=$10,000	I₁=$2,000	I₂=$2,000	I₃=$3,000	I₄=$3,000	I₅=$2,500		L=$1,000
0	1	2	3	4	5		L=$1,000

C: Cost, I: Income, L: Salvage

The escalation rate is 10% per year in this example.

Calculate the NPV of this investment assuming an escalated dollar minimum rate of return of 8%

Expert Solution

Step-1:Calculation of escalated value of cash flows

Year	Cash flows without escalation			Cash flows with escalation
0	$ -10,000	x	1.1^ 0	$ -10,000.00
1	2,000	x	1.1^ 1	2,200.00
2	2,000	x	1.1^ 2	2,420.00
3	3,000	x	1.1^ 3	3,993.00
4	3,000	x	1.1^ 4	4,392.30
5	2,500	x	1.1^ 5	4,026.28
5	1,000	x	1.1^ 5	1,610.51

Step-2;Calculation of NPV

Year	Cash flow	Discount rate		Present Value
a	b	c=1.08^-a		d=b*c
0	$ -10,000.00	1.0000		$ -10,000.00
1	2,200.00	0.9259		2,037.04
2	2,420.00	0.8573		2,074.76
3	3,993.00	0.7938		3,169.77
4	4,392.30	0.7350		3,228.47
5	4,026.28	0.6806		2,740.22
5	1,610.51	0.6806		1,096.09

	NPV			$ 4,346.34

jeff jeffy answered 2 years ago

Question 5 b) Determine the value of the current I1,I2,I3 and I4 indicated on the diagram...

Question 5 b) Determine the value of the current I1,I2,I3 and I4 indicated on the diagram below; CR[10marks] c) A capacitor C is connected in series with a 40 Ω resistor across a supply of frequency 60 Hz. A current of 3A flows and the circuit impedance is 50 Ω, Calculate: (i) the value of capacitance, C, (ii) the supply voltage, (iii) the phase angle between the supply voltage and current, (iv) the p.d. across the resistor, (v) the p.d....

A project has cash flows of -$1,000. -$2,000, +$3,000, and +$4,000 in consecutive years. Your cost...

A project has cash flows of -$1,000. -$2,000, +$3,000, and +$4,000 in consecutive years. Your cost of capital is 30% per annum. Use the IRR rule to determine whether you should take this project and compare this result and approach with the net present value method. My answer: please check A project has cash flows of -$1,000. -$2,000, +$3,000, and +$4,000 in consecutive years. Your cost of capital is 30% per annum. Use the IRR rule to determine whether you...

Consider the following projects: Cash Flows ($) Project C0 C1 C2 C3 C4 C5 A −2,500...

Consider the following projects: Cash Flows ($) Project C0 C1 C2 C3 C4 C5 A −2,500 2,500 0 0 0 0 B −5,000 2,500 2,500 5,500 2,500 2,500 C −6,250 2,500 2,500 0 2,500 2,500 a. If the opportunity cost of capital is 9%, which project(s) have a positive NPV? Positive NPV project(s) Project A Project B Project C Projects A and B Projects A and C Projects B and C Projects A, B, and C No project b. Calculate...

Consider the following projects: Cash Flows ($) Project C0 C1 C2 C3 C4 C5 A −2,000...

Consider the following projects: Cash Flows ($) Project C0 C1 C2 C3 C4 C5 A −2,000 2,000 0 0 0 0 B −4,000 2,000 2,000 5,000 2,000 2,000 C −5,000 2,000 1,300 0 2,000 2,000 a. If the opportunity cost of capital is 12%, which project(s) have a positive NPV? Positive NPV project(s) Project A Project B Project C Projects A and B Projects A and C Projects B and C Projects A, B, and C No project b. Calculate...

Consider the following information: Cash Flows ($) Project C0 C1 C2 C3 C4 A –6,000 2,000...

Consider the following information: Cash Flows ($) Project C0 C1 C2 C3 C4 A –6,000 2,000 2,000 2,700 0 B –1,300 0 1,000 3,000 4,000 C –4,000 1,000 2,600 1,500 1,000 a. What is the payback period on each of the above projects? (Round your answers to 2 decimal places.) Project Payback Period A year(s) B year(s) C year(s) b. Given that you wish to use the payback rule with a cutoff period of two years, which projects would you...

Ocho Corporation's net cash flows for the next three years are projected to be $2,000, $3,000,...

Ocho Corporation's net cash flows for the next three years are projected to be $2,000, $3,000, and $4,000, respectively. After that, the cash flows are expected to increase by 3.0 percent annually. What is the value of the firm if its weighted average cost of capital is 10 percent? Group of answer choices $32,281 $41,627 $51,523 $39,444 $47,126

A project has annual cash flows of $3,000 for the next 10 years and then $10,000...

A project has annual cash flows of $3,000 for the next 10 years and then $10,000 each year for the following 10 years. The IRR of this 20-year project is 13.98%. If the firm's WACC is 10%, what is the project's NPV? Round your answer to the nearest cent. Do not round your intermediate calculations.

A project has the following cash flows : C0 C1 &nb

A project has the following cash flows : C0 C1 C2 +6,750 +4,500 -18,000 Calculate the NPV of the project for a discount rate of i) 0% ii)33% iii) 50% and iv) 100%. Which discount rate provides the largest NPV? a) 0% b) 33% c) 50% d) 100%

A project has expected cash flows of -$1,000, $2,500, and -$1,540 in years 0, 1, and...

A project has expected cash flows of -$1,000, $2,500, and -$1,540 in years 0, 1, and 2, respectively. The cost of capital is 15%. a. Construct an NPV profile using interest rates of 0, 10, 20, 30, 40, 50, and 60%. b. What is the IRR of the project?

Cash 36,000 2,000 Accounts receivable 21,000 39,000 Inventory 5,700 49,000 Supplies 2,500 3,000 65,200 93,000 Land...

Cash 36,000 2,000 Accounts receivable 21,000 39,000 Inventory 5,700 49,000 Supplies 2,500 3,000 65,200 93,000 Land 1,100,000 800,000 Building 1,150,000 900,000 Accumulated depreciation – building (276,000) (180,000) Vehicles 15,000 28,000 Accumulated depreciation – vehicles (3,600) (5,600) 1,985,400 1,542,400 $2,050,600 $1,635,400 Accounts payable 38,000 49,000 Dividends payable 25,000 1,300 Current bank loan 55,000 55,000 118,000 105,300 Non-current bank loan 1,700,600 1,320,100 1,818,600 1,425,400 Common shares 120,000 100,000 Retained earnings 112,000 110,000 232,000 210,000 $2,050,600 $1,635,400 During 2018 the following occurred: Land...

Question