In: Finance
Real estate investment is a type of alternative investments. An analyst has collected the following expected cash flows about a project:
Year Cash Flows
1 $10,000
2 25,000
3 50,000
4 35,000
The initial cost is $85,000. The discount rate is 8.125 percent. What is the investment's present value?
a. $13,700
b. $18,200
c. $12,400
d. $16,118
e. None of above
Ans e. None of above
NPV= $ 10793.90
Year | Project Cash Flows (i) | DF@ 8.125% | DF@ 8.125% (ii) | PV of Project ( (i) * (ii) ) |
0 | -85000 | 1 | 1 | (85,000.00) |
1 | 10000 | 1/((1+8.125%)^1) | 0.924855 | 9,248.55 |
2 | 25000 | 1/((1+8.125%)^2) | 0.855358 | 21,383.94 |
3 | 50000 | 1/((1+8.125%)^3) | 0.791082 | 39,554.11 |
4 | 35000 | 1/((1+8.125%)^4) | 0.731637 | 25,607.29 |
NPV | 10,793.90 | |||