a | ||
Cashflow table | ||
Year | 0 | 1-10 |
Investment | (1,530,000.0000) | |
Annual cashflows | 367,200.0000 | |
Cashfows | (1,530,000.0000) | 367,200.0000 |
PV factor @ 18%----> PV factor for year 0 ---> 1/(1+18%)^0 PV factor for year 1-10 annuity ---> (1-(1+18%)^-10/18%) |
1.0000 | 4.4941 |
PV of cashflows | (1,530,000.0000) | 1,650,228.4875 |
NPV (rounded to two decimals) | 120,228.49 |
b | ||
Cashflow table - abandoning the asset | ||
Year | 0 | 1 |
Investment | (1,530,000.0000) | |
Annual cashflows | 367,200.0000 | |
Salvage value | 1,250,000.0000 | |
Cashfows | (1,530,000.0000) | 1,617,200.0000 |
PV factor @ 18%----> PV factor for year 0 ---> 1/(1+18%)^0 PV factor for year 1-10 annuity ---> (1-(1+18%)^-10/18%) |
1.0000 | 0.8475 |
PV of cashflows | (1,530,000.0000) | 1,370,508.4746 |
NPV (rounded to two decimals) | (159,491.53) | |
Lets take"x" as the sales value to get NPV of -159,491.53 | ||
Cashflow table - revised sales | ||
Year | 0 | 1-10 |
Investment | (1,530,000.0000) | |
Annual cashflows | 68x | |
Cashfows | (1,530,000.0000) | 68x |
PV factor @ 18%----> PV factor for year 0 ---> 1/(1+18%)^0 PV factor for year 1-10 annuity ---> (1-(1+18%)^-10/18%) |
1.0000 | 4.4941 |
PV of cashflows | (1,530,000.0000) | 68x*4.4941 |
NPV (rounded to two decimals) | 305.5988x-1530000 | |
305.5988x-$1530000 = $-159491.53 | ||
Required sales level (in units) | 4,484.67 | |
Hence, below a sales level of 4484.67 units, it would be better to abandon the project as it would lead to negative NPV greater than ($159491.53) |
Problem 24-14 Abandonment Value (LO5] We are examining a new project. We expect to sell 5,400...
Problem 24-16 Abandonment and Expansion (LO5] We are examining a new project. We expect to sell 6,200 units per year at $76 net cash flow apiece for the next 10 years. In other words, the annual cash flow is projected to be $76 x 6,200 = $471,200. The relevant discount rate is 18 percent, and the initial investment required is $1,730,000. After the first year, the project can be dismantled and sold for $1,600,000. Suppose you think it is likely...
We are examining a new project. We expect to sell 5,200 units per year at $66 net cash flow apiece for the next 10 years. In other words, the annual operating cash flow is projected to be $66 * 5,200 = $343,200. The relevant discount rate is 17 percent and the initial investment required is $1,510,000. a. What is the base-case NPV? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) b. After the...
We are examining a new project. We expect to sell 5,100 units per year at $65 net cash flow apiece for the next 10 years. In other words, the annual cash flow is projected to be $65 x 5,100 = $331,500. The relevant discount rate is 15 percent, and the initial investment required is $1,500,000. a. What is the base-case NPV? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) b. After the first...
We are examining a new project. We expect to sell 5,100 units per year at $65 net cash flow apiece for the next 10 years. In other words, the annual cash flow is projected to be $65 * 5,100 = $331,500. The relevant discount rate is 15 percent, and the initial investment required is $1,500,000. a. What is the base-case NPV? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) b. After the first...
We are examining a new project. We expect to sell 6,900 units per year at $63 net cash flow apiece for the next 10 years. In other words, the annual operating cash flow is projected to be $63 × 6,900 = $434,700. The relevant discount rate is 16 percent, and the initial investment required is $1,800,000. After the first year, the project can be dismantled and sold for $1,670,000. Suppose you think it is likely that expected sales will be...
We are examining a new project. We expect to sell 5,800 units per year at $72 net cash flow apiece for the next 10 years. In other words, the annual operating cash flow is projected to be $72 × 5,800 = $417,600. The relevant discount rate is 15 percent, and the initial investment required is $1,690,000. After the first year, the project can be dismantled and sold for $1,520,000. Suppose you think it is likely that expected sales will be...
We are examining a new project. We expect to sell 6,200 units per year at $76 net cash flow apiece for the next 10 years. In other words, the annual operating cash flow is projected to be $76 × 6,200 = $471,200. The relevant discount rate is 18 percent, and the initial investment required is $1,730,000. a. What is the base-case NPV? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) NPV $...
Problem 7-19 Abandonment and Expansion ded We are examining a new project. We expect to sell 5.100 units per year at $65 net cash flow aplece for the next 10 years. In other words, the annual operating cash flow is projected to be $65 5.100 = $331,500. The relevant discount rate is 15 percent, and the initial investment required is $1,500,000 After the first year, the project can be dismantled and sold for $1.220,000. Suppose you think it is likely...
We are examining a new project. We expect to sell 5,300 units per year at $67 net cash flow apiece for the next 10 years. In other words, the annual cash flow is projected to be $67 × 5,300 = $355,100. The relevant discount rate is 16 percent, and the initial investment required is $1,520,000. After the first year, the project can be dismantled and sold for $1,240,000. Suppose you think it is likely that expected sales will be revised...
We are examining a new project. We expect to sell 6,200 units per year at $76 net cash flow apiece for the next 10 years. In other words, the annual operating cash flow is projected to be $76 x 6,200 = $471,200. The relevant discount rate is 18 percent, and the initial investment required is $1,730,000. After the first year, the project can be dismantled and sold for $1,600,000. Suppose you think it is likely that expected sales will be...