NPV Analyses
Not what you're looking for?
Based on the following data/assumptions:
Refurbishment an Existing Boat
1. Useful life 20 years
2. Rehabilitation costs $115,000
3. Estimated value of existing new spare parts that could be used to offset the rehabilitation costs $43,500
4. Dismantling and scrapping of old parts offset by salvage
5. Straight-line depreciation of book and rehabilitation costs over 20 years
6. Depreciable basis $154,500
7. Existing book value of Conway $39,500
Or Purchase New Boat
1. Existing book value of Conway $39,500
2. Salvage value of Conway $25,000
3. Market value of Conway spare parts $30,000
4. Annual operating costs of Conway $203,150
5. Annual operating costs of new boat $156,640
6. Invoice of new boat $325,000
7. Additional new spare parts inventory $75,000
8. Engine overhaul (YR 10) $60,000
9. Salvage value of new boat (YR 20) $32,500
10. Salvage value of new boat parts (YR 20) $37,500
11. Straight-line depreciation schedule:
Hull 25 years
Parts inventory 25 years
Engines 10 years
12. Depreciable basis of hull $265,000
General Assumptions
1. Cost-of-capital (after-tax) 10%
2. Tax rate 40%
3. Inflation escalator 3.0%
4. Tax shields can be used against other income.
I need to develop two NPV analyses, one for the rehabilitation of the existing boat and one for the purchase of a new boat. The data should be consolidated as follows:
• YR 0, YR 1, YR 2, YR 10, and YR 20
• NPV of rehabilitation (actually net cost since the rehabilitation is in YR 0, undiscounted cash flows)
• NPV of new boat purchase
Purchase this Solution
Solution Summary
A detailed explanation has been provided. Also, all formulae have been presented.
Solution Preview
Dear Customer,
I have provided detailed steps to solving the problem along with the formatted excel sheet.
Tutorial:
Real discount rate is found from nominal rate (10%) and inflation (3%).
(1 + Real) = (1 + Nominal) * (1 + Inflation)
Real rate = 6.80%
Option1: Rehabilitation
Book value of Conway = $39,500 + $115,000 = $154,500
Initial cash ...
Purchase this Solution
Free BrainMass Quizzes
Situational Leadership
This quiz will help you better understand Situational Leadership and its theories.
Production and cost theory
Understanding production and cost phenomena will permit firms to make wise decisions concerning output volume.
Cost Concepts: Analyzing Costs in Managerial Accounting
This quiz gives students the opportunity to assess their knowledge of cost concepts used in managerial accounting such as opportunity costs, marginal costs, relevant costs and the benefits and relationships that derive from them.
Introduction to Finance
This quiz test introductory finance topics.
Accounting: Statement of Cash flows
This quiz tests your knowledge of the components of the statements of cash flows and the methods used to determine cash flows.