Consider a project that will generate revenues at the ned of the first and second years....
Consider a project that will generate revenues at the ned of the first and second years. Initial costs and expenses are $3000. In addition, the projects cost of capital is 7%.
You are given the following information.
| Scenario | 1 | 2 | 3 | 4 |
| First Year Revenues | $1100 | $1500 | $1800 | $1200 |
| Second Year Revenues | $2900 | $2500 | $2200 | $2800 |
Determine the projects net present value of the worst scenario.
Homework Answers
| Calculation of NPV in Scenario 1 | |||
| Amount in $ | |||
| Year | Cashflow | Discounting factor @ 7% | PV of cashflow |
| 0 | -3000 | 1 | -3000 |
| 1 | 1100 | 0.934579439 | 1028.037383 |
| 2 | 2900 | 0.873438728 | 2532.972312 |
| NPV | 561.0096952 | ||
| Calculation of NPV in Scenario 2 | |||
| Amount in $ | |||
| Year | Cashflow | Discounting factor @ 7% | PV of cashflow |
| 0 | -3000 | 1 | -3000 |
| 1 | 1500 | 0.934579439 | 1401.869159 |
| 2 | 2500 | 0.873438728 | 2183.596821 |
| NPV | 585.4659796 | ||
| Calculation of NPV in Scenario 3 | |||
| Amount in $ | |||
| Year | Cashflow | Discounting factor @ 7% | PV of cashflow |
| 0 | -3000 | 1 | -3000 |
| 1 | 1800 | 0.934579439 | 1682.242991 |
| 2 | 2200 | 0.873438728 | 1921.565202 |
| NPV | 603.8081929 | ||
| Calculation of NPV in Scenario 4 | |||
| Amount in $ | |||
| Year | Cashflow | Discounting factor @ 7% | PV of cashflow |
| 0 | -3000 | 1 | -3000 |
| 1 | 1200 | 0.934579439 | 1121.495327 |
| 2 | 2800 | 0.873438728 | 2445.628439 |
| NPV | 567.1237663 | ||
| Comparatively the NPV in Scenario 1 is less so it is the NPV of the worst scenario. |
Add Answer to:
Consider a project that will generate revenues at the ned of the
first and second years....
Consider two mutually exclusive projects with the following cash flows: Project S is a 4 year...
Consider two mutually exclusive projects with the following cash flows: Project S is a 4 year project with initial (time 0) cash outflow of 3000 and time 1 through 4 cash inflows of 1500, 1200, 800 and 300 respectively. Project L is a 4 year project with initial (time 0) cash outflow of 3000 and time 1 through 4 cash inflows of 400, 900, 1300, and 1500 respectively. Assuming a 5% cost of capital, compute the IRR for project S.
1. Consider a capital expenditure project that has forecasted revenues equal to $32,000 per year; cash...
1. Consider a capital expenditure project that has forecasted revenues equal to $32,000 per year; cash expenses are estimated to be $29,000 per year. The cost of the project equipment is $23,000, and the equipment’s estimated salvage value at the end of the project is $9,000. The equipment’s $23,000 cost will be depreciated on a straight-line basis to $0 over a 10-year estimated economic life. Assume that the project requires an initial $7,000 working capital investment. The company’s marginal tax...
2. Your company is considering the following investment opportunities in upstream oil and gas industry. The...
2. Your company is considering the following investment opportunities in upstream oil and gas industry. The average investment opportunity rate for your company is 10%. Ignore the effect of taxes in your calculations and use end of year discounting. Project A Year | Oplnc, M$ Investment, M$ 500 0 1000 2000 2500 7500 4200 2000 1200 600 Project B Project C Oplnc, M$ | Investment, M$ | Opinc, M$ | Investment, M$ 500 1500 0 1000 2200 2200 1500 2000...
A new project is expected to generate $1,000,000 in revenues, $250,000 in cash operating expenses, and...
A new project is expected to generate $1,000,000 in revenues, $250,000 in cash operating expenses, and depreciation expense of $200,000 in each year of its 10-year life. The corporation's tax rate is 21%. The project will require an increase in net working capital of $85,000 in the beginning and a decrease in net working capital of $75,000 in year ten. What is the free cash flow from the project in year one? A) $298,000 B) $634,500 C) $380,000 D) $410,000
Consider a project that costs $500 now and is expected to generate $250 in net revenues...
Consider a project that costs $500 now and is expected to generate $250 in net revenues at the end of each of the next three years. If the MARR is 5%, the future worth (year 3) of this project is most nearly A. $600. B. $210. C. $325. D. $190. E. $497
A project is expected to generate annual cash flows of $22,500 during the next three years....
A project is expected to generate annual cash flows of $22,500 during the next three years. The initial investment of this project has 2 components: $50,000 fixed-asset investment plus $3000 working capital investment. Assume the project's opportunity cost of capital (i.e., the discount rate) is 10%. How much is the project's net present value (NPV)? A) 6,208 B) 3,508 C) 5,208 OD) 4,208 E) 2,508
an investment project requires an initial outlay of $2400 and can generate revenues of $2000 per...
an investment project requires an initial outlay of $2400 and can generate revenues of $2000 per year. In the first year, operating costs are $600; thereafter operating costs increase by $500 a year. 1) what is the maximum length of time for which the project should operate? 2) should it be undertaken if the interest rate is 5%? 3) should it be undertaken if the interest rate is 10%?
A capital investment project is expected to generate an incremental increase in revenues of $15 million...
A capital investment project is expected to generate an incremental increase in revenues of $15 million and an incremental increase in operating costs of $10 million during its first year. Year 1 incremental depreciation expense is $5 million. The firm’s interest expense will increase by $2 million during year 1. If the firm’s marginal tax rate is 35% what is the year 1 incremental after-tax cash flow for capital budgeting purposes? Answer = $5 million (interest expense should be excluded—it...
?(Calculating operating cash flows?) Assume that a new project will annually generate revenues of $ 2...
?(Calculating operating cash flows?) Assume that a new project will annually generate revenues of $ 2 comma 000 comma 000$2,000,000. Cash expenses including both fixed and variable costs will be $ 500 comma 000$500,000?, and depreciation will increase by $ 280 comma 000$280,000 per year. In? addition, let's assume that the? firm's marginal tax rate is 3232 percent. Calculate the operating cash flows. What is the? firm's operating cash? flows? ?$nothing?? ?(Round to the nearest? dollar.)
Consider the case of Rydell Engineering: Rydell Engineering is evaluating a proposed capital budgeting project that...
Consider the case of Rydell Engineering: Rydell Engineering is evaluating a proposed capital budgeting project that will require an initial investment of $124,000. The project is expected to generate the following net cash flows: Year Cash Flow Year 1 $38,200 Year 2 $50,600 Year 3 $45,300 Year 4 $42,400 Assume the desired rate of return on a project of this type is 10%. What is the net present value of this project? (Note: Do not round your intermediate calculations.) A)...
2. Your company is considering the following investment opportunities in upstream oil and gas industry. The average investment opportunity rate for your company is 10%. Ignore the effect of taxes in your calculations and use end of year discounting. Project A Year | Oplnc, M$ Investment, M$ 500 0 1000 2000 2500 7500 4200 2000 1200 600 Project B Project C Oplnc, M$ | Investment, M$ | Opinc, M$ | Investment, M$ 500 1500 0 1000 2200 2200 1500 2000...
Consider a project that costs $500 now and is expected to generate $250 in net revenues at the end of each of the next three years. If the MARR is 5%, the future worth (year 3) of this project is most nearly A. $600. B. $210. C. $325. D. $190. E. $497
A project is expected to generate annual cash flows of $22,500 during the next three years. The initial investment of this project has 2 components: $50,000 fixed-asset investment plus $3000 working capital investment. Assume the project's opportunity cost of capital (i.e., the discount rate) is 10%. How much is the project's net present value (NPV)? A) 6,208 B) 3,508 C) 5,208 OD) 4,208 E) 2,508
Most questions answered within 3 hours.
-
Industry: Telecommunications in India
Here, you need to discuss the sources of the growth pattern
and...
asked 11 minutes ago -
Hydrobromic acid
dissolves solid iron according to the followiaung reaction:
Fe(s)+2HBr(aq)→
FeBr2(aq)+ H2(g)
Part A. What...
asked 1 hour ago -
Verify the following vector identity in SPHERICAL
COORDINATES.
div(curl(A)) = 0
asked 3 hours ago -
The work function (Φ) for a metal is 7.50×10-19 J.
What is the longest wavelength (nm)...
asked 4 hours ago -
1. Would the following procedural changes cause the
calculated mass percent Ni2+ ion in Ni(NH3)nCl2 to...
asked 5 hours ago -
1. Why does the voltage of the capacitor vary with frequency?
where does this missing voltage...
asked 7 hours ago -
p p please write each step out clearly
3. A manager of a company is considering...
asked 5 hours ago -
On October 1, Ebony Ernst organized Ernst Consulting; on October
3, the owner contributed $83,540 in...
asked 7 hours ago -
A.)As an electron moves through a region of space, its speed
decreases from 9.60 × 106...
asked 7 hours ago -
In java with the netbeans program do:
Through object programming
Create a class "ContadorP", which is...
asked 7 hours ago -
Pattern Corporation acquired all of Science
Company's outstanding stock on January 1, 2016 for $600,000 cash....
asked 7 hours ago -
Here are all accounts Tyler Co. maintains.
Tax expenses $4,750
Common stocks $48,840
SG&A expenses $2,500...
asked 7 hours ago