Real options and the strategic NPVJenny Rene, the CFO of Asor Products, Inc., has just completed an evaluation of a proposed capital expenditure for equipment that would expand the firm's manufacturing capacity. Using the traditional NPV methodology, she found the project unacceptable because:

NPVtraditional=$1,087<0

Before recommending rejection of the proposed project, she has decided to assess whether real options might be embedded in the firm's cash flows. Her evaluation uncovered three options and their probability:

Option 1:

AbandonmentThe

project could be abandoned at the end of 3 years, resulting in an addition to NPV of

$1,170.

Option 2:

GrowthIf

the projected outcomes occurred, an opportunity to expand the firm's product offerings further would become available at the end of 4 years. Exercise of this option is estimated to add

$3,250

to the project's

NPV.

Option 3:

TimingCertain

phases of the proposed project could be delayed if market and competitive conditions caused the firm's forecast revenues to develop more slowly than planned. Such a delay in implementation at that point has an NPV of

$9,300.

Jenny estimated that there was a

30%

chance that the abandonment option would need to be exercised, a

25%

chance that the growth option would be exercised, and only a

5%

chance that the implementation of certain phases of the project would affect timing.a. Use the information provided to calculate the strategic NPV,

NPVstrategic,

for Asor Products' proposed equipment expenditure.b. On the basis of your findings in part

(a),

what action should Jenny recommend to management with regard to the proposed equipment expenditure?

c. In general, how does this problem demonstrate the importance of considering real options when making capital budgeting decisions?

a. The value of the real options is $________

(Round to the nearest dollar.)