Consider how Cole Valley Spring Park Lodge could use capital budgeting to decide whether the $12,000,000...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Consider how Cole Valley Spring Park Lodge could use capital budgeting to decide whether the $12,000,000 Spring Park Lodge expansion would be a good investment. Assume Cole Valley's managers developed the following estimates concerning the expansion: (Click the icon to view the estimates.) i (Click the icon to view additional information.) Calculate the net present value of the expansion. (Enter any factor amounts to three decimal places, X.XXX. Round to the nearest whole dollar.) Net Cash Annuity PV Factor (i=12%, n=10) PV Factor (i=12%, n=10) Present Value Inflow Years 1-10 Present value of annuity. 10 0 Present value of residual value Total PV of cash inflows. Initial investment Net present value of expansion The expansion is project because its NPV is ▼ (Click the icon to view Present Value of $1 table.) (Click the icon to view Present Value of Ordinary Annuity of $1 table.) What is the project's NPV (round: nearest dollar)? Is the Investment attractive? Why or why not? Enter any number in the edit fields and then continue the next question. i Data Table Number of additional skiers per day Average number of days per year that weather conditions allow skiing at Cole Valley Useful life of expansion (in years) Average cash spent by each skier per day Average variable cost of serving each skier per day Cost of expansion Discount rate Print Done 122 skiers 147 days 10 years 240 77 12,000,000 12% More Info Assume that Cole Valley uses the straight-line depreciation method and expects the lodge expansion to have a residual value of $750,000 at the end of its ten-year life. They have already calculated the average annual net cash inflow per year to be $2,923,242. Print Done Reference Periods 1% 2% 0.990 0.980 0.980 0.961 0.971 0.942 0.961 0.924 0.951 0.906 0.942 0.888 0.837 0.790 0.933 0.871 0.813 0.760 0.923 0.853 0.789 0.731 0.914 0.837 0.766 0.703 0.905 0.820 0.744 0.676 0.614 0.558 0.508 2 3 45 678910 112 13 14 15 16 17 18 19 0.896 0.804 0.887 0.788 0.879 0.773 0.758 0.743 0.870 0.861 0.853 0.844 0.836 0.728 0.714 0.700 Present Value of $1 3% 4% 5% 6% 7% 8% 9% 12% 14% 15% 16% 18% 20% 0.971 0.962 0.952 0.943 0.926 0.833 0.935 0.943 0.925 0.907 0.890 0.873 0.857 0.915 0.889 0.864 0.840 0.816 0.794 0.772 0.888 0.855 0.823 0.792 0.763 0.735 0.708 0.863 0.822 0.784 0.747 0.713 0.681 0.650 0.194 10% 0.917 0.909 0.893 0.877 0.870 0.862 0.847 0.842 0.826 0.797 0.769 0.756 0.743 0.718 0.694 0.751 0.712 0.675 0.658 0.641 0.609 0.579 0.683 0.636 0.592 0.572 0.552 0.516 0.482 0.621 0.567 0.519 0.497 0.476 0.437 0.402 0.746 0.705 0.666 0.630 0.596 0.564 0.507 0.456 0.432 0.410 0.370 0.335 0.711 0.665 0.623 0.583 0.547 0.513 0.452 0.400 0.376 0.354 0.314 0.279 0.677 0.627 0.582 0.540 0.502 0.467 0.404 0.351 0.327 0.305 0.266 0.233 0.645 0.592 0.544 0.500 0.460 0.424 0.361 0.308 0.284 0.263 0.225 0.463 0.422 0.386 0.322 0.270 0.247 0.227 0.191 0.722 0.650 0.585 0.527 0.475 0.429 0.388 0.350 0.287 0.237 0.215 0.195 0.162 0.701 0.625 0.557 0.497 0.444 0.397 0.356 0.319 0.257 0.208 0.187 0.168 0.137 0.112 0.681 0.601 0.530 0.469 0.415 0.368 0.326 0.290 0.229 0.182 0.163 0.145 0.116 0.093 0.661 0.577 0.505 0.442 0.388 0.340 0.299 0.263 0.205 0.160 0.141 0.125 0.099 0.078 0.417 0.362 0.315 0.275 0.239 0.183 0.140 0.123 0.108 0.084 0.065 0.394 0.339 0.292 0.252 0.218 0.163 0.123 0.107 0.093 0.071 0.054 0.513 0.436 0.371 0.317 0.270 0.231 0.198 0.146 0.108 0.093 0.080 0.060 0.045 0.494 0.416 0.350 0.296 0.250 0.212 0.180 0.130 0.095 0.081 0.069 0.051 0.038 0.396 0.331 0.277 0.232 0.194 0.164 0.116 0.083 0.070 0.060 0.043 0.031 0.162 0.135 0.642 0.555 0.481 0.623 0.534 0.458 0.605 0.587 0.570 0.475 0.828 0.686 Consider how Cole Valley Spring Park Lodge could use capital budgeting to decide whether the $12,000,000 Spring Park Lodge expansion would be a good investment. Assume Cole Valley's managers developed the following estimates concerning the expansion: (Click the icon to view the estimates.) i (Click the icon to view additional information.) Calculate the net present value of the expansion. (Enter any factor amounts to three decimal places, X.XXX. Round to the nearest whole dollar.) Net Cash Annuity PV Factor (i=12%, n=10) PV Factor (i=12%, n=10) Present Value Inflow Years 1-10 Present value of annuity. 10 0 Present value of residual value Total PV of cash inflows. Initial investment Net present value of expansion The expansion is project because its NPV is ▼ (Click the icon to view Present Value of $1 table.) (Click the icon to view Present Value of Ordinary Annuity of $1 table.) What is the project's NPV (round: nearest dollar)? Is the Investment attractive? Why or why not? Enter any number in the edit fields and then continue the next question. i Data Table Number of additional skiers per day Average number of days per year that weather conditions allow skiing at Cole Valley Useful life of expansion (in years) Average cash spent by each skier per day Average variable cost of serving each skier per day Cost of expansion Discount rate Print Done 122 skiers 147 days 10 years 240 77 12,000,000 12% More Info Assume that Cole Valley uses the straight-line depreciation method and expects the lodge expansion to have a residual value of $750,000 at the end of its ten-year life. They have already calculated the average annual net cash inflow per year to be $2,923,242. Print Done Reference Periods 1% 2% 0.990 0.980 0.980 0.961 0.971 0.942 0.961 0.924 0.951 0.906 0.942 0.888 0.837 0.790 0.933 0.871 0.813 0.760 0.923 0.853 0.789 0.731 0.914 0.837 0.766 0.703 0.905 0.820 0.744 0.676 0.614 0.558 0.508 2 3 45 678910 112 13 14 15 16 17 18 19 0.896 0.804 0.887 0.788 0.879 0.773 0.758 0.743 0.870 0.861 0.853 0.844 0.836 0.728 0.714 0.700 Present Value of $1 3% 4% 5% 6% 7% 8% 9% 12% 14% 15% 16% 18% 20% 0.971 0.962 0.952 0.943 0.926 0.833 0.935 0.943 0.925 0.907 0.890 0.873 0.857 0.915 0.889 0.864 0.840 0.816 0.794 0.772 0.888 0.855 0.823 0.792 0.763 0.735 0.708 0.863 0.822 0.784 0.747 0.713 0.681 0.650 0.194 10% 0.917 0.909 0.893 0.877 0.870 0.862 0.847 0.842 0.826 0.797 0.769 0.756 0.743 0.718 0.694 0.751 0.712 0.675 0.658 0.641 0.609 0.579 0.683 0.636 0.592 0.572 0.552 0.516 0.482 0.621 0.567 0.519 0.497 0.476 0.437 0.402 0.746 0.705 0.666 0.630 0.596 0.564 0.507 0.456 0.432 0.410 0.370 0.335 0.711 0.665 0.623 0.583 0.547 0.513 0.452 0.400 0.376 0.354 0.314 0.279 0.677 0.627 0.582 0.540 0.502 0.467 0.404 0.351 0.327 0.305 0.266 0.233 0.645 0.592 0.544 0.500 0.460 0.424 0.361 0.308 0.284 0.263 0.225 0.463 0.422 0.386 0.322 0.270 0.247 0.227 0.191 0.722 0.650 0.585 0.527 0.475 0.429 0.388 0.350 0.287 0.237 0.215 0.195 0.162 0.701 0.625 0.557 0.497 0.444 0.397 0.356 0.319 0.257 0.208 0.187 0.168 0.137 0.112 0.681 0.601 0.530 0.469 0.415 0.368 0.326 0.290 0.229 0.182 0.163 0.145 0.116 0.093 0.661 0.577 0.505 0.442 0.388 0.340 0.299 0.263 0.205 0.160 0.141 0.125 0.099 0.078 0.417 0.362 0.315 0.275 0.239 0.183 0.140 0.123 0.108 0.084 0.065 0.394 0.339 0.292 0.252 0.218 0.163 0.123 0.107 0.093 0.071 0.054 0.513 0.436 0.371 0.317 0.270 0.231 0.198 0.146 0.108 0.093 0.080 0.060 0.045 0.494 0.416 0.350 0.296 0.250 0.212 0.180 0.130 0.095 0.081 0.069 0.051 0.038 0.396 0.331 0.277 0.232 0.194 0.164 0.116 0.083 0.070 0.060 0.043 0.031 0.162 0.135 0.642 0.555 0.481 0.623 0.534 0.458 0.605 0.587 0.570 0.475 0.828 0.686
Expert Answer:
Answer rating: 100% (QA)
Calculation of Net Present Value of Investment Net Present value Present valu... View the full answer
Related Book For
Horngrens Financial and Managerial Accounting
ISBN: 978-0133255584
4th Edition
Authors: Tracie L. Nobles, Brenda L. Mattison, Ella Mae Matsumura
Posted Date:
Students also viewed these accounting questions
-
Format the ratios as fixed or percent with the appropriate number of decimals. To get you started on the first ratio (Return on Investment, net income is calculated as the sum of the revenue and...
-
Refer to Short Exercise S26-4. Assume the expansion has no residual value. What is the projects NPV (round to nearest dollar)? Is the investment attractive? Why or why not? Data from Short Exercise...
-
Consider how Root Valley Waterfall Park Lodge could use capital budgeting to decide whether the $12,500,000 Waterfall Park Lodge expansion would be a good investment. Assume Root Valley's managers...
-
Find reactions of support 1,2 and 3 F=10KN, a=2m, ?a=60 (45%) F 2a
-
Jarden Company has credit sales of $ 3.6 million for year 2013. On December 31, 2013, the companys Allowance for Doubtful Accounts has an unadjusted credit balance of $ 14,500. Jarden prepares a...
-
Sam purchased a home for $150,000 with some creative financing. The bank, which agreed to lend Sam $120,000 for 6 years at 15% interest, took a first mortgage on the house. The Joneses, who sold Sam...
-
Stock splits a. Decrease par value per share b. Increase the number of shares of stock issued c. Both a and b d. None of the above
-
Forming, the second department in a three-department production process for Chula Vista Can Inc., received 15,000 units with a total cost of $45,000 from Blanking during the month of May. Production...
-
Project is worth a total of 50 points within the course and will also be assessed using the Integrative Business Knowledge rubric from the syllabus. The budget performance report will consist of two...
-
The shareholders of X Ltd. are unhappy about the top manager's performance. While the manager's effort in running the firm cannot be observed, it is felt that he or she puts in effort amounting to...
-
Silicon Valley Bank has recently published their financial results for FY2023. The Company managed to generate $1.4 billion (bn) in sales with a 30% gross margin and a 5% net margin. Depreciation for...
-
Quiver Ltd is VAT-registered. During the quarter to 31 March 2024, the company made the following supplies of goods and services: The company also suffered the following input tax during the quarter:...
-
Mrs Lammle, who is registered for VAT, has traded as a manufacturer of standard-rated items since 1 June 2007. She has decided to retire on 31 May 2023, her 65th birthday, and you are asked to...
-
Jimmy died on 14 February 2024. He had made the following gifts during his lifetime: (1) On 2 August 2022, he made a cash gift of 50,000 to his grandson. This was a wedding present. (2) On 14...
-
Garfield has been registered for VAT since 1 April 2017. His business is situated in Great Britain. His partly completed VAT computation for the quarter to 31 March 2024 is shown below. The figures...
-
Phoebe made the following transfers during 2023-24: None of the gifts are regarded as normal expenditure out of income. Phoebe made no transfers at all during 2022-23. Calculate the value of each of...
-
Sarah is a 37 years old female. Her daily calorie intake from the three meals is around 3000 Kilo calories and she weighs 157 lb. The daily routine for Sarah is to sleep 8 hours and work from home....
-
Do the three planes x + 2x + x 3 = 4, X X 3 = 1, and x + 3x = 0 have at least one common point of intersection? Explain.
-
On December 1, 2014, Great Hills Landscaping collected $ 4,500 in advance from customers for landscaping services. The service revenue will be earned monthly over the six- month period ending May 31,...
-
Conduct an Internet search for information on internal control and Sarbanes-Oxley. Write a report of your findings. In your report, discuss some of the advantages and disadvantages of Sarbanes-Oxley....
-
A completed job cost record shows the unit cost of the products. How is this calculated?
-
Examine the process activities and transactions for the supply chain and production management process shown in Figure 12-3. a. Using the example transactions listed in the same figure, describe...
-
Testing for unrecorded liabilities involves vouching a sample of disbursements made after fiscal year end to determine whether the underlying liabilities for the disbursements were recorded at the...
-
In your audit of Faye Co., management gives you the following (partial) list of internal controls over accounts payable: - The check approving and preparation duties are performed by separate...
Study smarter with the SolutionInn App