Calculate the npv for discount rates, Macroeconomics

Shambles, a large toy retailer, are looking at bringing out a new range of soft toys. The range under consideration is "Mythical Beasts."  The "Mythical Beasts" range will cost £50,000 to setup and has running costs of £12,000 per year after that for five years.

The predicted return from this range is:













Assume a discount rate of 10%. Use Excel to set up a discounted cash flow analysis of the above information, calculating the net present value (NPV) for the investment. Remember that the initial expenditure takes place in 2011.

Your spreadsheet must be constructed in such a way that it can accommodate different values of the discount rate, and must be as efficient as possible. This means that formulae and fixed cell-referencing must be used where appropriate.  Also, the entire analysis must be contained in a single table.  Include a print-out of cell values as well as a print-out of cell formulae.

(i)  From the information in the spreadsheet only, decide whether or not this is a worthwhile investment, giving your reasons.

(ii) Explain the effect of discounting in this case upon future inflows, outflows and the NPV.

(b) Calculate the NPV for discount rates of 20%, 30%, 40% and 50%, giving your answers to two decimal places.

(c) Using Excel and the data generated from part (b), plot NPV against the discount rate in the range 10% to 50%.

(Your graph must be labelled clearly.)

(d) Use your graph to estimate the discount rate that would give a NPV of zero.  What is the significance of this discount rate? (Hint: What happens at discount rates lower and higher than this figure?)

Posted Date: 3/20/2013 5:26:33 AM | Location : United States

Related Discussions:- Calculate the npv for discount rates, Assignment Help, Ask Question on Calculate the npv for discount rates, Get Answer, Expert's Help, Calculate the npv for discount rates Discussions

Write discussion on Calculate the npv for discount rates
Your posts are moderated
Related Questions
Q. Explain about IS-LM-model? The key difference between the IS-LM model and the cross model is that nominal interest rate is exogenous in cross model on the other handit is en

using a graph of the classical labour market,illustrate the effects of a real wage existing in the market that is lower than the equilibrium real wage.What will eventually happen i

project with introduction,aims and objectives,need and importance,preparation of data and information,case study,problems,conclusion

Q. Explain about Interest rate? When you borrow money, you normally have to pay a fee for the loan. This fee is frequently known as interest, especially if the fee is proportio

If a nation were to experience an influx of foreign labor into the market for corn production, the production possibilities frontier for the nation would: a. shift inward due to

How much more did the average household spend on appliances, electronics, and furniture when it received the 2008 tax rebate? (b) If all 110 million households did so, how much did

BOP on Capital Account: BOP on Capital Account  shows only export and import of capital and  the difference between  the  two represents a country's capital account balance. C

1. To assess your ability to conduct quantitative data analysis and interpret the results of data analysis introduced inForecasting Trend. 2. To assess your ability to communicate

Fixed versus floating exchange rates: To begin with, we will briefly review the balance of payments (BOP) table of a nation that you studied in the course on international eco

Individual A has UA(XA,YA)=lnXA+2YA and has $500. PX=5 and PY =10. (a) Find the optimum. Show that it is indeed the maximum. (b) PX=10. Find the new optimum. (c) Calculate