Question

In: Economics

Carl's Construction Inc. will buy a machine that has an initial cost of $1,200,000 and is...

Carl's Construction Inc. will buy a machine that has an initial cost of $1,200,000 and is expected to be useful for 8 years. Several estimations have been created but the company is going to focus on 3 main scenarios. One scenario estimates yearly benefits of $310,000 and O&M costs of $60,000 per year with a 30% chance of occurrence. The second scenario involves benefits of $280,000 per year and O&M costs of $70,000 annually with a 50% chance of occurring. The last scenario involves annual benefits of $240,000 and annual O&M costs of $80,000 with a probability of 20%. The company uses an interest rate of 7%. What is the expected net present value (NPV) of this project?

Solutions

Expert Solution

answer:-

initial outflow = $210000

r = 7%

n = 8 years

Net present worth = Initial outflow - Net cash flow of n years

=> Net present worth of scenario 1 :-

NPV = -$1200000 + $310000(P/A 7% 8 years) - $60000(P/A 7% 8 years)

= -$1200000 + $310000 (5.971) -$60000(5.971)

= -$1200000 + $1,851,010 - $358260

= $292750

=> Net present value of scenario 2:-

NPV = -1200000 + $280000( 5.971) - $70000(5.971)

= -$1200000 + $1671880 - $417970

= $53910

=> Net present value of scenario 3 :-

NPV = -$1200000 + $240000(5.971) - $80000(5.971)

= -$1200000 + $1433040 - $477680

= -$244640

=> Expected Net present value = sum of ( probability * NPV of scenario)

expected NPV = ($292750*0.30 ) + ($53910*0.50 ) + (-$244640*0.20)

= $87825 + $26955 - $48928

= $65852

so Expected NPV of project is $65852


Related Solutions

Carl's Construction Inc. will buy a machine that has an initial cost of $1,200,000 and is...
Carl's Construction Inc. will buy a machine that has an initial cost of $1,200,000 and is expected to be useful for 8 years. Several estimations have been created but the company is going to focus on 3 main scenarios. One scenario estimates yearly benefits of $310,000 and O&M costs of $60,000 per year with a 30% chance of occurrence. The second scenario involves benefits of $280,000 per year and O&M costs of $70,000 annually with a 50% chance of occurring....
Heritage Inc. has the option to buy a widget machine. The initial investment required today is...
Heritage Inc. has the option to buy a widget machine. The initial investment required today is $240,000. The machine is expected to generate revenues of $65,000 each year for the next 5 years, at which time it can be sold for $20,000 after-tax. If the firm’s hurdle rate is 15%, what is the NPV? What is the PI? What is the IRR? What is the MIRR? What is the payback period? Please show all work and formulas. Espically for the...
Man-U-Facturing Inc. will buy a machine that has a cost of $850,000 and is expected to...
Man-U-Facturing Inc. will buy a machine that has a cost of $850,000 and is expected to be useful for 10 years. At the end of the 10th year, the firm intends to sell the machine for an estimated price of $52,036. In addition, the yearly benefits are expected to be $201,952 while the annual maintenance costs are predicted to be $51,300. The company uses a 9% interest rate for this project and it is currently being taxed at a flat...
Man-U-Facturing Inc. will buy a machine that has a cost of $850,000 and is expected to...
Man-U-Facturing Inc. will buy a machine that has a cost of $850,000 and is expected to be useful for 10 years. At the end of the 10th year, the firm intends to sell the machine for an estimated price of $52,036. In addition, the yearly benefits are expected to be $201,952 while the annual maintenance costs are predicted to be $51,300. The company uses a 9% interest rate for this project and it is currently being taxed at a flat...
Man-U-Facturing Inc. will buy a machine that has a cost of $850,000 and is expected to...
Man-U-Facturing Inc. will buy a machine that has a cost of $850,000 and is expected to be useful for 10 years. At the end of the 10th year, the firm intends to sell the machine for an estimated price of $52,036. In addition, the yearly benefits are expected to be $201,952 while the annual maintenance costs are predicted to be $51,300. The company uses a 9% interest rate for this project and it is currently being taxed at a flat...
Man-U-Facturing Inc. will buy a machine that has a cost of $850,000 and is expected to...
Man-U-Facturing Inc. will buy a machine that has a cost of $850,000 and is expected to be useful for 10 years. At the end of the 10th year, the firm intends to sell the machine for an estimated price of $52,036. In addition, the yearly benefits are expected to be $201,952 while the annual maintenance costs are predicted to be $51,300. The company uses a 9% interest rate for this project and it is currently being taxed at a flat...
Man-U-Facturing Inc. will buy a machine that has a cost of $850,000 and is expected to...
Man-U-Facturing Inc. will buy a machine that has a cost of $850,000 and is expected to be useful for 10 years. At the end of the 10th year, the firm intends to sell the machine for an estimated price of $52,036. In addition, the yearly benefits are expected to be $201,952 while the annual maintenance costs are predicted to be $51,300. The company uses a 9% interest rate for this project and it is currently being taxed at a flat...
Man-U-Facturing Inc. will buy a machine that has a cost of $850,000 and is expected to...
Man-U-Facturing Inc. will buy a machine that has a cost of $850,000 and is expected to be useful for 10 years. At the end of the 10th year, the firm intends to sell the machine for an estimated price of $52,036. In addition, the yearly benefits are expected to be $201,952 while the annual maintenance costs are predicted to be $51,300. The company uses a 9% interest rate for this project and it is currently being taxed at a flat...
Man-U-Facturing Inc. will buy a machine that has a cost of $850,000 and is expected to...
Man-U-Facturing Inc. will buy a machine that has a cost of $850,000 and is expected to be useful for 10 years. At the end of the 10th year, the firm intends to sell the machine for an estimated price of $52,036. In addition, the yearly benefits are expected to be $201,952 while the annual maintenance costs are predicted to be $51,300. The company uses a 9% interest rate for this project and it is currently being taxed at a flat...
Man-U-Facturing Inc. will buy a machine that has a cost of $850,000 and is expected to...
Man-U-Facturing Inc. will buy a machine that has a cost of $850,000 and is expected to be useful for 10 years. At the end of the 10th year, the firm intends to sell the machine for an estimated price of $52,036. In addition, the yearly benefits are expected to be $201,952 while the annual maintenance costs are predicted to be $51,300. The company uses a 9% interest rate for this project and it is currently being taxed at a flat...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT