Question

An office building is expected to create operating cash flows of $25,500 a year for three years, based on tenants rental income. The purchase of the fixed assets for this building will cost $53,000. These assets will have no value at the end of the project. Ar additional $4,000 of net working capital will be required throughout the life of the project. Calculate the net present value of this project if the required rate of return is 13 percent?

0 0
Add a comment Improve this question Transcribed image text
Answer #1


Net Present Value = $5,981.59

Year

Cash flows = CF

Working capital adjustment = WC

Net cash flow = NCF

Discount factor = Df = 1/(1+Rate)^Year

Present Values

0

-$53,000.00

-$4,000.00

-$57,000.00

                      1.00000

-$57,000.00

Y

CF

WC

NCF = CF + WC

Df = 1/(1+13%)^Y

=Df x NCF

1

$25,500.00

$25,500.00

                      0.88496

$22,566.37

2

$25,500.00

$25,500.00

                      0.78315

$19,970.24

3

$25,500.00

$4,000.00

$29,500.00

                      0.69305

$20,444.98

Total = NPV = PW=

$5,981.59

Add a comment
Know the answer?
Add Answer to:
An office building is expected to create operating cash flows of $25,500 a year for three...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • show work 17. A project is expected to create operating cash flows of $30,000 a year...

    show work 17. A project is expected to create operating cash flows of $30,000 a year for three years. The initial cost of the fixed assets is $75,000. These assets will be worthless at the end of the project. An additional $5,000 of net working capital will be required throughout the life of the project. What is the project's net present value if the required rate of return is 12 percent? A. $-20,157.76 $-4,386.16 $1,306.09 $5,208.11 $15,954.17

  • Bruno's lunch counter is expanding and expects operating cash flows of $27,300 a year for 4...

    Bruno's lunch counter is expanding and expects operating cash flows of $27,300 a year for 4 years as a result. This expansion requires $65,000 in new fixed assets. These assets will be worthless at the end of the project. In addition, the project requires $4,000 of net working capital throughout the life of the project. What is the net present value of this expansion project at a required rate of return of 14 percent?

  • Choi is expanding and expects operating cash flows of $26,000 a year for 4 years as...

    Choi is expanding and expects operating cash flows of $26,000 a year for 4 years as a result. The expansion requires $39,000 in new fixed assets. These assets will be worthless at the end of the project. In addition, the project requires $3,000 of net working capital throughout the life of the project. What is the net present value of this expansion project at a required of return of 16 percent? Show your work please.

  • Bruno's Lunch Counter is expanding and expects operating cash flows of $28,500 a year for 6...

    Bruno's Lunch Counter is expanding and expects operating cash flows of $28,500 a year for 6 years as a result. This expansion requires $95,800 in new fixed assets. These assets will be worthless at the end of the project. In addition, the project requires $7,000 of net working capital throughout the life of the project. What is the net present value of this expansion project at a required rate of return of 10 percent?

  • 2. Bruno's Lunch Counter is expanding and expects operating cash flows of $26,000 a year for...

    2. Bruno's Lunch Counter is expanding and expects operating cash flows of $26,000 a year for 4 years as a result. This expansion requires $39,000 in new fixed assets. These assets will be worthless at the end of the project. In addition, the project requires $3,000 of net working capital, 100% of which will be recovered at he end of the project. What is the net present value of this expansion project at a required rate of return of 16...

  • Fly High Co. is expanding and expects operating cash flows of $65,000 a year for four...

    Fly High Co. is expanding and expects operating cash flows of $65,000 a year for four years as a result. This expansion requires 5105,000 in new fixed assets. These assets will be worthless at the end of the project. In addition, the project requires $7,000 of net working capital, which will be recovered at the end of the project. What is the net present value of this expansion project at a required rate of return of 15 percent? A)- 574,600...

  • Company A is considering installing a new molding machine which is expected to produce operating cash...

    Company A is considering installing a new molding machine which is expected to produce operating cash flows of $73,000 a year for 7 years. At the beginning of the project, inventory will decrease by $16,000, accounts receivables will increase by $21,000, and accounts payable will increase by $15,000. All net working capital will be recovered at the end of the project. The initial cost of the molding machine is $249,000. The equipment will be depreciated straight-line to zero in book...

  • Moscow Moldings is considering installing a new molding machine which is expected to produce operating cash...

    Moscow Moldings is considering installing a new molding machine which is expected to produce operating cash flows of $75,000 a year for 7 years. At the beginning of the project, inventory will decrease by $15,000, accounts receivable will increase by $35,000, and accounts payable will increase by $15,000. All net working capital will be recovered at the end of the project. The initial cost of the molding machine is $280,000. The equipment will be depreciated straight-line to a zero book...

  • Moscow Moldings is considering installing a new molding machine which is expected to produce operating cash...

    Moscow Moldings is considering installing a new molding machine which is expected to produce operating cash flows of $75,000 a year for 7 years. At the beginning of the project, inventory will decrease by $15,000, accounts receivable will increase by $35,000, and accounts payable will increase by $15,000. All net working capital will be recovered at the end of the project. The initial cost of the molding machine is $280,000. The equipment will be depreciated straight-line to a zero book...

  • Jasper Metals is considering installing a new molding machine which is expected to produce operating cash...

    Jasper Metals is considering installing a new molding machine which is expected to produce operating cash flows of $70,500 per year for 9 years. At the beginning of the project, inventory will decrease by $29,600, accounts receivables will increase by $27,800, and accounts payable will increase by $20,100. At the end of the project, net working capital will return to the level it was prior to undertaking the new project. The initial cost of the molding machine is $300,000. The...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT