# Company ABC just sold their most profitable division for \$100 million in cash. The company has a market value balance sheet shown below (in millions). The bonds outstanding have an annual payment that is due in one month that equals 10% of the book value (400 x .10 = \$40 million). Note: If the payment is not made on time it accrues a penalty of 1% or \$400,000 per month unpaid:   Assets              BV     MV     Liabilities             BV      MV Cash                \$100    \$100    LT bonds             \$400   \$100 Fixed Asset     \$900        \$0    Equity                 \$600       \$0 Total             \$1,000    \$100    Total                    \$600   \$100   The board is considering using the \$100 million to sponsor a music festival that might be a success or a failure. The expected payoffs are as follows:   Probability                              Payoff         5%                                   \$500       25%                                   \$200       50%                                     \$50       20%                                       \$0   A) (i) What is the net present value of the music festival? (Assume the investment is immediate (time 0) and the payoff is one year from now (time 1) and the discount rate is 20%)   (ii) Update the market value balance sheet above to reflect the expected market values in one year if the company takes the project (ignore adjusting for owed interest on the debt)?

Question

Company ABC just sold their most profitable division for \$100 million in cash. The company has a market value balance sheet shown below (in millions). The bonds outstanding have an annual payment that is due in one month that equals 10% of the book value (400 x .10 = \$40 million). Note: If the payment is not made on time it accrues a penalty of 1% or \$400,000 per month unpaid:

Assets              BV     MV     Liabilities             BV      MV

Cash                \$100    \$100    LT bonds             \$400   \$100

Fixed Asset     \$900        \$0    Equity                 \$600       \$0

Total             \$1,000    \$100    Total                    \$600   \$100

The board is considering using the \$100 million to sponsor a music festival that might be a success or a failure. The expected payoffs are as follows:

Probability                              Payoff

5%                                   \$500

25%                                   \$200

50%                                     \$50

20%                                       \$0

A)

(i) What is the net present value of the music festival? (Assume the investment is immediate (time 0) and the payoff is one year from now (time 1) and the discount rate is 20%)

(ii) Update the market value balance sheet above to reflect the expected market values in one year if the company takes the project (ignore adjusting for owed interest on the debt)?