Problem Information Net cash inflows year 0 initial investment outlay 15000000

Problem information net cash inflows year 0 initial

This preview shows page 76 - 84 out of 217 pages.

Problem Information Net cash inflows: year 0 (initial investment outlay) ($15,000,000) year 1 $0 year 2 $1,000,000 year 3 $1,000,000 year 4 $2,500,000 year 5 $3,000,000 year 6 $3,000,000 year 7 $3,000,000 year 8 $3,000,000 year 9 $3,000,000 year 10 $3,000,000 Lease agreement expires (end of year) 10 Cost of capital 12% PV annuity factor, 6 years, 12% 4.111 (from Append Requirements Compute the net present value and the IRR for this venture. What is the
Image of page 76

Subscribe to view the full document.

for this investment, i.e., the price that would yield a NPV of $0? Use the determine the break-even selling price. Solution 1. NPV of proposed investment: PV of future cash flows: Year CF 1 $0 2 $1,000,000 3 $1,000,000 4 $2,500,000 Years 5-10 $3,000,000 Less: Initial investment outlay, y NPV = Alternatively, NPV = ($4,063,610) (difference is d the above cal Internal Rate of Return (IRR) = 6.43% 2. The maximum purchase price the seller would be willing to offer, given indicated cash flows, would be slightly less than $11,000,00, as follows First, reproduce portion of the spreadsheet (above) that contains Cash year 0 (initial investment outlay) ($15,000,000) year 1 $0 year 2 $1,000,000 year 3 $1,000,000 year 4 $2,500,000 year 5 $3,000,000 year 6 $3,000,000 year 7 $3,000,000 year 8 $3,000,000 year 9 $3,000,000 year 10 $3,000,000
Image of page 77
Second, use Goal Seek to determine the maximum selling price, as fo year 0 (initial investment outlay) ($10,936,390) year 1 $0 year 2 $1,000,000 year 3 $1,000,000 year 4 $2,500,000 year 5 $3,000,000 year 6 $3,000,000 year 7 $3,000,000 year 8 $3,000,000 year 9 $3,000,000 year 10 $3,000,000 NPV = $0 IRR = 12.00%
Image of page 78

Subscribe to view the full document.

s se, be of lays each of through 0, and all cash . dix C, Table 2) e break-even selling price
Image of page 79
Goal Seek function in Excel to PV factor PV 0.8928571429 $0 0.7971938776 $797,194 0.7117802478 $711,780 0.6355180784 $1,588,795 2.6126148203 $7,837,844 $10,935,614 year 0 = ($15,000,000) ($4,064,386) due to rounding of PV factors in lculation) n a discount rate of 12% and the s: h Flow information:
Image of page 80

Subscribe to view the full document.

ollows:
Image of page 81
Exercise 12-42: Asset-Replacement Decision; NPV Analysis Background Data Current net book value (NBV) of asset A Estimated salvage value of asset A, end of useful life Additional life (in years) of asset A Current disposal value, asset A Disposal value at end of three years, asset A Purchase price, asset B Estimated salvage value of asset B, end of useful life Useful life of asset B (in years) Pre-tax cash operating cost savings (per year) Combined (federal plus state) income tax rate Weighted-average cost of capital (after-tax discount rate) Required 1. Determine the relevant (i.e., differential) cash flows (after tax) at each of decision: (1) project initiation (i.e., time period 0); (2) project operation (i. of year 3). 2. Using the net present value (NPV) decision model, should the company 3. What is the weighted-average cost of capital (WACC) that would make th
Image of page 82

Subscribe to view the full document.

Solution 1. Relevant after-tax cash flows: At project initiation (i.e., time period 0) NBV of existing asset, A Current disposal value of asset A Gain (Loss) on disposal Tax effect of sale of existing asset (@40%) Net outlay, asset B: Gross cost, asset B Plus/minus tax effect, sale of asset A Net investment outlay, asset B At project operation (i.e., each of years 1, 2, and 3): A Annual depreciation deduction $100,000 Annual tax benefit/savings (@40%) $40,000 Differential tax savings, assuming asset replacement Annual pre-tax cost savings under asset B Less: increased tax on realized cost savings (@ 40%) Annual after-tax cost savings, assuming asset replacement Annual after-tax cash inflow, under replacement decision
Image of page 83
Image of page 84
  • Spring '18

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern

Ask Expert Tutors You can ask You can ask ( soon) You can ask (will expire )
Answers in as fast as 15 minutes