The HRI company is considering selling its School of Business to Yale. The proposed deal would...

The HRI company is considering selling its School of Business to Yale. The proposed deal would require Yale to pay HRI $30,000 and $25,000 at the end of years 1 and 2, and to also make yearly payments (at the end of the year) of $15,000 in years 3 through 9. Yale would make a final payment to HRI for $10,000 at the end of year 10. If the discount rate is 12% what is the present value of the series of payments?

Solutions

Expert Solution

Present value = Future value / (1 + rate)^time

Present value of 1st set of cash flows = 30,000 / (1 + 0.12)^1 + 25,000 / (1 + 0.12)^2

Present value of 1st set of cash flows = 26,785.71429 + 19,929.84694

Present value of 1st set of cash flows = $46,715.56123

Present value of 2nd set of cash flows in year 2 = Annuity * [1 - 1 / (1 + rate)^time] / rate

Present value of 2nd set of cash flows in year 2 = 15,000 * [1 - 1 / (1 + 0.12)^7] / 0.12

Present value of 2nd set of cash flows in year 2 = 15,000 * [1 - 0.45235] / 0.12

Present value of 2nd set of cash flows in year 2 = 15,000 * 4.56376

Present value of 2nd set of cash flows in year 2 = $68,456.4808

Present value of 2nd set of cash flows today = 68,456.4808 / (1 + 0.12)^2

Present value of 2nd set of cash flows today = 68,456.4808 / 1.2544

Present value of 2nd set of cash flows today = $54,573.08737

Present value of final cash flow = 10,000 / (1 + 0.12)^10

Present value of final cash flow = 10,000 / 3.10585

Present value of final cash flow = $3,219.7324

Present value of series of cash flows = 3,219.7324 + 54,573.08737 + 46,715.56123

Present value of series of cash flows = $104,508.28

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

The CSI Company is considering selling its School of Business to Harvard University. The proposed deal...

The CSI Company is considering selling its School of Business to Harvard University. The proposed deal would require Harvard to pay CSI $30,000 and $25,000 at the end of years 1 and 2, and to also make yearly payments (at the end of the year) of $15,000 in years 3 thru 9. Harvard would make a final payment to CSI for $10,000 at the end of year 10. If the discount rate is 12% what is the present value of...

Sovrano Café is considering a major expansion of its business. The details of the proposed expansion...

Sovrano Café is considering a major expansion of its business. The details of the proposed expansion project are summarized below: o The company will have to purchase $900,000 equipment, that require installation cost and transportation cost equal $100,000. o The sources of fund will be 250,000 loan from bank at interest 8% and the remaining will be from equity. o The company will pay interest equal to $120,000 each year. o The project has an economic life of 4 years....

Shao Industries is considering a proposed project for its capital budget. The company estimates the project's...

Shao Industries is considering a proposed project for its capital budget. The company estimates the project's NPV is $12 million. This estimate assumes that the economy and market conditions will be average over the next few years. The company's CFO, however, forecasts there is only a 50% chance that the economy will be average. Recognizing this uncertainty, she has also performed the following scenario analysis: Economic Scenario Probability of Outcome NPV Recession 0.05 -$58 million Below average 0.20 -22 million ...

Rex Berhad is considering buying a new production machine. The proposed machine would cost the company...

Rex Berhad is considering buying a new production machine. The proposed machine would cost the company RM85,000 and require an installation and modification cost of RM1,500 to be installed properly. In addition, the new machine would require an increase of inventory and account payable of RM 3 000 and RM1 700 respectively. The new machine will be depreciated over its five year life using the simplified straight line method. By using the new machine, sales is expected to increase by...

Lobster Trap Company is considering automating its manufacturing facility. Company information before and after the proposed...

Lobster Trap Company is considering automating its manufacturing facility. Company information before and after the proposed automation follows: Before Automation After Automation Sales revenue $ 206,000 $ 206,000 Less: Variable cost 96,000 40,000 Contribution margin $ 110,000 $ 166,000 Less: Fixed cost 13,000 64,000 Net operating income $ 97,000 $ 102,000 Required: 1. Calculate Lobster Trap’s break-even sales dollars before and after automation. (Round your contribution margin ratio to 4 decimal places and final answers to 2 decimal places.)

Scenario Analysis Shao Industries is considering a proposed project for its capital budget. The company estimates...

Scenario Analysis Shao Industries is considering a proposed project for its capital budget. The company estimates the project's NPV is $12 million. This estimate assumes that the economy and market conditions will be average over the next few years. The company's CFO, however, forecasts there is only a 50% chance that the economy will be average. Recognizing this uncertainty, she has also performed the following scenario analysis: Economic Scenario Probability of Outcome NPV Recession 0.05 -$36 million Below average 0.20...

Scenario Analysis Shao Industries is considering a proposed project for its capital budget. The company estimates...

A business student is considering opening a business selling ice cream next summer. The student views...

A business student is considering opening a business selling ice cream next summer. The student views this as an alternative to taking summer employment with a local firm where he would earn £4,000 during the 3-month summer period. It would cost £2,000 to obtain a license to operate their stand, £1,200 per month to rent the stand with the necessary equipment and £150 per month for insurance. Petrol costs are estimated at £12 per day and are not affected by...

In order to expand its bottled water business, a local company is considering the acquisition of...

In order to expand its bottled water business, a local company is considering the acquisition of additional equipment. It plans to buy the equipment. The total cost of the equipment (as one initial payment at the beginning of the project) is $200,500. During the time span of its use, the equipment is expected to produce net cash inflows of $67,000 each year. The equipment is expected to be used for 4 years, then re-sold in the used-equipment market for $25,000....

A company is considering structuring its business as a corporation, please fill the hypothetical Statement of...

A company is considering structuring its business as a corporation, please fill the hypothetical Statement of Financial Affairs chart with your own data, thank you! I promise to give a 15$ reward to thanks for you effort. J Company Statement of Financial Affairs December 31, 2016 Book Values Available for unsecured creditors Assets Pledged with fully secured creditors: Land and building------------------------------------- Less: Long-term notes payable---------------------- Interest payable---------------------------------------- Pledged with partially secured creditors: Inventory----------------------------------------------- Less: Notes payable----------------------------------- Free assets: Cash----------------------------------------------------- Accounts...

Subjects