A construction company Y is considering to participate in the tendering process for building a toll...

A construction company Y is considering to participate in the tendering process for building a toll bridge. The duration of the construction project is 5 years. The successful tenderer is allowed to collect toll from the bridge users after the completion of the project and subsequently will be responsible for maintaining the bridge. The expected cash flow transactions from this project are as follows:

Receive bank loan of RM 2,000,000 now
Annual material expenses of RM 200,000 in year 1 and expected to increase by RM 20,000 per year until year 5
Annual bridge maintenance cost of RM 70,000 from year 6 until end of bridge life
Annual bank loan payment of RM 500,000 starting from the first year until at the end of year 10
Progress payment received from the government: RM 4,000,000 (end of year 3) and RM 8,000,000 (end of year 5)
Toll revenue of RM 500,000 per year from year 6 until year 10

a) Construct cash flow diagram to summarize the above transactions.

b) Another company is interested in this project and is willing to buy over this project worth RM 1,500,000 now. Should this offer being accepted? Show all your calculations to justify your decision and assume the growth rate is 12% per year.

Expert Solution

Y COMPANY (a) CASH FLOW FOR THE PROJECT
FROM YEAR 1 TO 10
	In RM
	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7	Year 8	Year 9	Year 10
Toll Revenue						500000	500000	500000	500000	500000
Progress Payment from Government			4000000		8000000
Less :
Annual Maintenance	200000	220000	240000	260000	280000
Annual Birdge Maintenance Cost						70000	70000	70000	70000	70000
Interest on loan
PBT
Less : Tax
PAT
Repayment of loan	500000	500000	500000	500000	500000	500000	500000	500000	500000	500000
Project Cash Flow	-700000	-720000	3260000	-760000	7220000	-70000	-70000	-70000	-70000	-70000
PV Factor - 12%	0.8929	0.7972	0.7118	0.6355	0.5674	0.5066	0.4523	0.4039	0.3606	0.322
Discounted Cash Flow	-625030	-573984	2320468	-482980	4096628	-35462	-31661	-28273	-25242	-22540	4591924

NPV	4591924

(b) The offer should not be accepted as the NPV of the project is RM 4,591,924 where as the offer price was RM 1,500,000

ekkarill92 answered 1 year ago

EBC is a construction company. They are in the process of constructing a building whose plumbing...

EBC is a construction company. They are in the process of constructing a building whose plumbing would be installed in 12 days at a cost of $ 64 or in 10 days at a cost of $ 80 by working overtime. Plumbing is on the critical path and each day’s saving in completion time of the whole project is worth $ 10. a) You have been asked to advise the project team on whether to take the 10 day or...

Explain, briefly, the building layout process on construction sites

3. Appropriate Tendering process: required to explore various tendering processes. 4. Major requirements of a professional...

3. Appropriate Tendering process: required to explore various tendering processes. 4. Major requirements of a professional civil engineer: must discuss the responsibilities of civil engineering professional. In addition to should determine the major requirements of a civil engineer which may support the recruitment team further. 5. Construction methods: shall describe any FOUR major construction methods of the G+10 storey commercial building along with relevant images to be displayed during the induction program. Please get answers to this questions??‍♀️

please advise on the tendering and contractual arrangements for the construction of a 5-star hotel in...

please advise on the tendering and contractual arrangements for the construction of a 5-star hotel in Tung Chung new town. Since the proposed project is to be a major development, the Client is anxious on the cost aspects The client wishes to have indication of the amount of investment and is concerned o the cost-control aspect. He also intends to commence the work at a reasonable time. Suggest to the Client with reason, a suitable contractual arrangement for his consideration....

Please advise on both of tendering method and contractual arrangement for the construction of a 5-Star...

Please advise on both of tendering method and contractual arrangement for the construction of a 5-Star Hotel in Tung Chung new town. Since the proposed project is to be a major development, the Client is anxious on the cost aspects. The Client wishes to have indication of the amount of investment before signing the formal contract with the selected contractor and he is also concerned on the cost-control aspect. He also intends to commence the work at a reasonable time....

Company Corp. is constructing a building. The following information pertains to the construction of the building....

Company Corp. is constructing a building. The following information pertains to the construction of the building. prepare journal entries 1) On 1/1/2015, company borrows $2,400,000 at 12% for 8 years to finance the new construction project. Payments are due quarterly with the first due date falling on 3/31/2015. Prepare the journal entries for each quarter’s payment. 2) Expenditures made on the project during 2015 are as follows: 1/1/2015 of $300,000; 5/1/2015 of $400,000; 7/1/2015 of $1,100,000; 10/1/2015 of $400,000. Journalize...

X Company is constructing a building. Construction began in 2018 and the building was completed 31...

X Company is constructing a building. Construction began in 2018 and the building was completed 31 December, 2018. X made payments to the construction company of $1,000,000 on 1 July, $2,100,000 on 1 September, and $2,000,000 on 31 December. Average accumulated expenditures were ------. Select one: a. $5,100,000. b. $1,200,000. c. $3,100,000. d. $1,025,000. The treasury stocks should be deducted from the stockholder’s equity. Select one: a. True. b. False.

Beavis Construction Company was the low bidder on a construction project to build an office building...

Beavis Construction Company was the low bidder on a construction project to build an office building for $8,000,000. The project was begun in 2017 and completed in 2019. Cost and other data are presented below: 2017 2018 2019 Costs incurred during the year $ 1,500,000 $4,500,000 $1,550,000 Estimated costs to complete 4,500,000 1,500,000 -0- Billings during the year 1,400,000 5,200,000 1,400,000 Cash collections during the year 1,000,000 4,000,000 3,000,000 Assume that Beavis recognizes revenue on this contract over time according...

The Ugenti Construction Company contracted to construct a warehouse building for $2,600,000. Construction began in 2016...

The Ugenti Construction Company contracted to construct a warehouse building for $2,600,000. Construction began in 2016 and was completed in 2017. Data relating to the contract are summarized below: 2016 2017 Costs incurred during the year................. $ 360,000 $1,650,000 Estimated costs to complete as of 12/31. 1,560,000 - Billings during the year .......................... 430,000 2,170,000 Cash collections during the year.............. 320,000 2,280,000 Required: 1. Compute the amount of gross...

Chiefs Construction Company has contracted to build an office building. The construction is scheduled to begin...

Chiefs Construction Company has contracted to build an office building. The construction is scheduled to begin on January 1, 2020, and the estimated time of completion is July 1, 2023. The building cost is estimated to be $20,000,000 and will be billed at $24,000,000. The following data relate to the construction period: 2020 2021 2022 2023 Cost to date 5,500,000 10,000,000 13,500,000 20,000,000 Estimated cost to complete 14,500,000 10,000,000 6,500,000 -0- Progress billings to date 3,000,000 9,000,000 14,000,000 24,000,000 Cash...

Question