Question

In: Finance

You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard...

You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard is currently planted to Merlot grapes, but you are thinking of replanting with Syrah grapes because they are commanding a higher market price per ton. Merlot fetches $1700 per ton but Syrah sells for $2700 per ton, those prices are expected to remain stable, and you produce 5 tons per year per acre (so 50 tons per year total). Either way, you plan to sell the vineyard 5 years from now (at the end of the year) for 5-times (5x) the annual income (in year 5) from the sale of grapes (that is, you'll get the income from grape sales and then sell the vineyard for 5 times that amount at the end of year 5). However, if you switch to Syrah, it will cost you $103,000 immediately and the vines won’t produce any grapes until year 4 (that is, years 1-3 will have no sales if you plant Syrah, but years 4 and 5 will). The applicable discount rate is 11% per year. What is the NPV of switching? Round to the nearest cent. ​[Hint: Create a timeline showing the incremental annual cash flows from switching and find their NPV. Some cash flows will be negative (first 3 years) and some (years 4 and 5) will be positive.

Solutions

Expert Solution

A B C = B-A D E = C*D
Year Cash flow of Merlot Cash flow of Syrah Incremental cash flow 1+r PVIF = 1/1.11^n PV = incremental cash flow * PVIF
               -                                           -   -                     103,000.00 -                          103,000.00           1.11                      1.0000 -                                                  103,000.00
Income                 1                          85,000.00                                         -   -                            85,000.00                      0.9009 -                                                     76,576.58
Income                 2                          85,000.00                                         -   -                            85,000.00                      0.8116 -                                                     68,987.91
Income                 3                          85,000.00                                         -   -                            85,000.00                      0.7312 -                                                     62,151.27
Income                 4                          85,000.00                       135,000.00                               50,000.00                      0.6587                                                       32,936.55
Income                 5                          85,000.00                       135,000.00                               50,000.00                      0.5935                                                       29,672.57
Sale of vineyard                 5                       425,000.00                       675,000.00                             250,000.00                      0.5935                                                     148,362.83
NPV -                                                     99,743.80

Thus the NPV of switching = - $99,743.80

Calculations:

$85,000 = $1700 per ton * 50 tons

$135,000 = $2700 per ton * 50 tons


Related Solutions

You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard...
You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard is currently planted to Merlot grapes, but you are thinking of replanting with Syrah grapes because they are commanding a higher market price per ton. Merlot fetches $1600 per ton but Syrah sells for $2800 per ton, those prices are expected to remain stable, and you produce 50 tons per year. Either way, you plan to sell the vineyard 5 years from today (at...
You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard...
You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard is currently planted to Merlot grapes, but you are thinking of replanting with Syrah grapes because they are commanding a higher market price per ton. Merlot fetches $1500 per ton but Syrah sells for $2800 per ton, those prices are expected to remain stable, and you produce 50 tons per year. Either way, you plan to sell the vineyard 5 years from today (at...
You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard...
You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard is currently planted to Merlot grapes, but you are thinking of replanting with Syrah grapes because they are commanding a higher market price per ton. Merlot fetches $1800 per ton but Syrah sells for $2600 per ton, those prices are expected to remain stable, and you produce 50 tons per year. Either way, you plan to sell the vineyard 5 years from today (at...
You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard...
You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard is currently planted to Merlot grapes, but you are thinking of replanting with Syrah grapes because they are commanding a higher market price per ton. Merlot fetches $1400 per ton but Syrah sells for $2900 per ton, those prices are expected to remain stable, and you produce 50 tons per year. Either way, you plan to sell the vineyard 5 years from today (at...
You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard...
You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard is currently planted to Merlot grapes, but you are thinking of replanting with Syrah grapes because they are commanding a higher market price per ton. Merlot fetches $1700 per ton but Syrah sells for $2700 per ton, those prices are expected to remain stable, and you produce 50 tons per year. Either way, you plan to sell the vineyard 5 years from today (at...
You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard...
You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard is currently planted to Merlot grapes, but you are thinking of replanting with Syrah grapes because they are commanding a higher market price per ton. Merlot fetches $1500 per ton but Syrah sells for $2800 per ton, those prices are expected to remain stable, and you produce 50 tons per year. Either way, you plan to sell the vineyard 5 years from today (at...
You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard...
You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard is currently planted to Merlot grapes, but you are thinking of replanting with Syrah grapes because they are commanding a higher market price per ton. Merlot fetches $1400 per ton but Syrah sells for $2900 per ton, those prices are expected to remain stable, and you produce 50 tons per year. Either way, you plan to sell the vineyard 5 years from today (at...
You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard...
You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard is currently planted to Merlot grapes, but you are thinking of replanting with Syrah grapes because they are commanding a higher market price per ton. Merlot fetches $1800 per ton but Syrah sells for $2600 per ton, those prices are expected to remain stable, and you produce 5 tons per year per acre (so 50 tons per year total). Either way, you plan to...
You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard...
You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard is currently planted to Merlot grapes, but you are thinking of replanting with Syrah grapes because they are commanding a higher market price per ton. Merlot fetches $1500 per ton but Syrah sells for $2800 per ton, those prices are expected to remain stable, and you produce 50 tons per year. Either way, you plan to sell the vineyard 5 years from today (at...
You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard...
You own a 10-acre vineyard and earn income by selling your grapes to wineries. Your vineyard is currently planted to Merlot grapes, but you are thinking of replanting with Syrah grapes because they are commanding a higher market price per ton. Merlot fetches $1600 per ton but Syrah sells for $2700 per ton, those prices are expected to remain stable, and you produce 50 tons per year. Either way, you plan to sell the vineyard 5 years from today (at...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT