What is net present value using these alternative estimates

Reference no: EM13135983

Bonita Corp. is thinking about opening a soccer camp in southern Ontario. In order to start the camp, the company would need to purchase land, and build four soccer fields and a dormitory-type sleeping and dining facility to house 150 soccer players. Each year, the camp would be run for eight sessions of one week each. The company would hire college soccer players as coaches. The camp attendees would be male and female soccer players aged 12 to 18. Property values in southern Ontario have enjoyed a steady increase in value. It is expected that after using the facility for 20 years, Bonita can sell the property for more than it was originally purchased for. The following amounts have been estimated:

Cost of land $ 300,000
Cost to build dorm and dining facility $ 600,000
Annual cash inflows assuming 150 players and 8 weeks $ 950,000
Annual cash outflows $ 840,000
Estimated useful life 20 years
Salvage value $1,500,000
Discount rate 8%

Calculate the net present value of the project. (For all net present value calculations, if the net present value is negative, show the amount in (parenthesis). Round all answers to 0 decimal places.)

Net present value $

To gauge the sensitivity of the project to these estimates, assume that if only 130 players attend each week, revenues will be $800,000 and expenses will be $770,000.

What is the net present value using these alternative estimates?

Net present value $

Assuming the original facts, what is the net present value if the project is actually riskier than first assumed, and an 11% discount rate is more appropriate?

Net present value $

Assume that during the first five years the annual net cash flows each year were only $45,000. At the end of the fifth year, the company is running low on cash, so management decides to sell the property for $1.3 million. What was the actual internal rate of return on the project? Explain how this return was possible if the camp did not appear to be successful. (Round to 0 decimal places.)

Actual internal rate of return. %

Reference no: EM13135983

Questions Cloud

Which of the following compounds is soluble in water : Which of the following compounds is soluble in water ? A) BaSO4

Confidence interval-true proportion of male office worker : What is the 98% confidence interval for the true proportion of male office workers who work more than 50 hours per week?

American politics-changes in party loyalty : How do the trends of de-alignment or lower rates of party loyalty and realignment reflect changes in the issues and mobilization of groups into the process?

Long friday : It was 9:30 in the evening of what had been a very long Friday when the phone rang in Chip Brownlee's home study. On the line was Arch Carter, the lead director of Galvatrens, the Houston-based consumer products company that Chip had led as chairman ..

What is net present value using these alternative estimates : Calculate the net present value of the project. (For all net present value calculations, if the net present value is negative, show the amount in (parenthesis). Round all answers to 0 decimal places.)

What volume of 0.150m hclo4 solution is needed : What volume of 0.150M HClO4 solution is needed to neutralize 45.00mL of 8.80×10^-2 M NaOH?

Us supreme court-constitution : The Constitution is rather vague about the make-up, size, and responsibility of the Supreme Court. How has the Supreme Court evolved over its history? What do you think the Court's role will be in the future?

Write an essay literary analysis : Literary analysis 750-1000 word essay that include 3 authors : Ralph Waldo Emerson, Thomas Paine, and Anne Bradstreet

What would the volume of the oxygen be : A certain mass of oxygen was collected over water when potassium chlorate was decomposed by heating. The volume of the oxygen sample collected was 870 mL at 40C and a barometric pressure of 755 torr.

User Account

All Pages