Problem 2 Halcyon Lines is considering the purchase of a new bulk carrier for $10 million....

Problem 2

Halcyon Lines is considering the purchase of a new bulk carrier for $10 million. The forecasted revenues are $6 million a year and the operating costs are $4 million a year. A major refit costing $3 million will be required after both the fifth and the tenth years. After 15 years, the ship is expected to be sold for scrap for $2 million. If the discount rate is 8%, what is the ship’s NPV?

Solutions

Expert Solution

Cash outflow at year 0 = -10 million

Operating cash inflows from year 1 to year 5 = 6 - 4 = 2 million

Present value of cash inflow = Annuity * [1 - 1 / (1 + r)ⁿ] / r

Present value of cash inflow = 2 * [1 - 1 / (1 + 0.08)¹⁵] / 0.08

Present value of cash inflow = 2 * 8.559479

Present value of cash inflow = 17.1190

Present value of year 5 cash outflow = FV / (1 + r)ⁿ

Present value of year 5 cash outflow = 3 / (1 + 0.08)⁵

Present value of year 5 cash outflow = 3 / 1.469328

Present value of year 5 cash outflow = 2.0418

Present value of year 10 cash outflow = 3 / (1 + 0.08)¹⁰

Present value of year 10 cash outflow = 3 / 2.158925

Present value of year 10 cash outflow = 1.3896

Present value of 15th year cash inflow = FV / (1 + r)ⁿ

Present value of 15th year cash inflow = 2 / (1 + 0.08)¹⁵

Present value of 15th year cash inflow = 2 / 3.172169

Present value of 15th year cash inflow = 0.6305

NPV = Present value of cash infows - present value of cash outflows

NPV = 17.1190 + 0.6305 - 1.3896 - 2.0418 - 10

NPV = $4.32 million

jeff jeffy answered 2 weeks ago

Next > < Previous

Related Solutions

Halcyon Lines is considering the purchase of a new bulk carrier for $8.7 million. The forecasted...

Halcyon Lines is considering the purchase of a new bulk carrier for $8.7 million. The forecasted revenues are $5.9 million a year and operating costs are $4.9 million. A major refit costing $2.9 million will be required after both the fifth and tenth years. After 15 years, the ship is expected to be sold for scrap at $2.4 million. a. A. What is the NPV if the opportunity cost of capital is 9%? (Negative amount should be indicated by a...

Halcyon Lines is considering the purchase of a new bulk carrier for $8 million. The forecasted...

Halcyon Lines is considering the purchase of a new bulk carrier for $8 million. The forecasted revenues are $5 million a year and operating costs are $4 million. A major refit costing $2 million will be required after both the fifth and tenth years. After 15 years, the ship is expected to be sold for scrap at $1.5 million. If the discount rate is 8%, what is the ship’s NPV? Recalculate the NPV of the previous problem at interest rates...

RSM Co is considering a project which will require the purchase of $2.7 million in new...

RSM Co is considering a project which will require the purchase of $2.7 million in new equipment. The equipment will be depreciated straight-line to a book value of $1 million over the 5-year life of the project. Annual sales from this project are estimated at $2,950,000. The variable cost is 40% of the annual sales and there is an annual fixed cost of $200,000. Sway's Back Store will sell the equipment at the end of the project for 30% of...

cost cutting problem: a company is considering the purchase of a new machine. the machine has...

cost cutting problem: a company is considering the purchase of a new machine. the machine has a cost of $1,500,000. the company believes that revenues will remain at their current levels, however operating costs will be reduced by $380,000 per year. the machine is expected to operate for 10 years. it will be sold for its salvage value of $80,000 at year 5. the company’s current investment in operating net working capital is $150,000. if the company purchases the new...

Veridian Dynamics is considering the purchase of a new cloning machine, which will cost $390 million...

Veridian Dynamics is considering the purchase of a new cloning machine, which will cost $390 million plus an additional $10 million to ship and install. The new machine will replace the existing machine, which has zero book value and could be sold today for $40 million. The new machine will have a 4 year useful life and willl be depreciated to zero using the straight line method. The machine will require $10 million worth of spare parts to be purchased...

Talbot Industries is considering launching a new product. The new manufacturing equipment will cost $10 million,...

Talbot Industries is considering launching a new product. The new manufacturing equipment will cost $10 million, and production and sales will require an initial $5 million investment in net operating working capital. The company's tax rate is 35%. What is the initial investment outlay? Write out your answer completely. For example, 2 million should be entered as 2,000,000. The company spent and expensed $150,000 on research related to the new project last year. Would this change your answer? Rather than...

An investor would like to purchase a new apartment property that costs $2 million with an...

An investor would like to purchase a new apartment property that costs $2 million with an initial year NOI of $190,000, and an expected growth rate of 3% per year (in income and value). The building and improvements represent 80% of value and will be depreciated over (1 ÷ 27.5 per year). Assume a 36% tax bracket for all income and capital gains taxes. The investor faces the decision of whether to use 70% or 80% financing. The 70% loan...

The Shakey Company can finance the purchase of a new building costing $2 million with a...

The Shakey Company can finance the purchase of a new building costing $2 million with a bond issue, for which it would pay $110,000 interest per year, and then repay the $2 million at the end of the life of the building. Instead of buying in this manner, the company can lease the building by paying $125,000 per year, the first payment being due one year from now. The building would be fully depreciated for tax purposes over an expected...

Problem 11-11 A pension plan is obligated to make disbursements of $10 million, $2 million, and...

Problem 11-11 A pension plan is obligated to make disbursements of $10 million, $2 million, and $10 million at the end of each of the next three years, respectively. The interest rate is 9% annually. If the plan wants to fully fund and immunize its position, how much of its portfolio should it allocate to one-year zero-coupon bonds and perpetuities, respectively, if these are the only two assets funding the plan? (Round your answers to 2 decimal places. Omit the...

2. The company is considering a project involving the purchase of new equipment. Change the data...

2. The company is considering a project involving the purchase of new equipment. Change the data area of your worksheet to match the following: A B C 1 Chapter 8: Applying Excel 2 3 Data 4 Example E 5 Cost of equipment needed $160,000 6 Working capital needed $60,000 7 Overhaul of equipment in four years $5,000 8 Salvage value of the equipment in $40,000 9 Annual revenues and costs: 10 Sales revenues $370,000 11 Cost of goods sold $255,000...

Subjects