Monty Corp. is thinking about opening a baseball camp in Florida. In order to start the...

Transcribed Image Text:

Monty Corp. is thinking about opening a baseball camp in Florida. In order to start the camp, the company would need to purchase land, build five baseball fields, and a dormitory-type sleeping with a dining facility to house 100 players. Each year the camp would be run for 10 sessions of 1 week each. The company would hire college baseball players as coaches. The camp attendees would be baseball players age 12-18. Property values in Florida have enjoyed a steady increase in value. It is expected that after using the facility for 20 years, Monty can sell the property for more than the amount for which it was originally purchased. The following amounts have been estimated: Cost of land $640,000 Cost to build dorm and dining facility 2,110,000 Annual cash flows assuming 100 players and 10 weeks 2,533,500 Annual cash outflows 2,270,000 Estimated useful life 20 years Salvage value 4,410,000 Discount rate 10% Present value of an annuity of 1 8.51356 Present value of 1 0.14864 (b1) To gauge the sensitivity of the project to these estimates, assume that if only 80 campers attend each week, revenues will be $2,095,000 and expenses will be $1,873,000. What is the net present value using these alternative estimates? (Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45). For calculation purposes, use 5 decimal places as displayed in the factor table provided. Round answer to 0 decimal places, e.g. 5,275.) Net present value $ eTextbook and Media Save for Later Attempts: 0 of 3 used Submit Answer (c) Assuming the original facts, what is the net present value if the project is actually riskier than first assumed, and a 12% discount rate is more appropriate? The present value of 1 at 12% is 0.10367 and the present value of an annuity of 1 is 7.46944. (Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45). For calculation purposes, use 5 decimal places as displayed in the factor table provided. Round answer to 0 decimal places, e.g. 5,275.) Net present value $ Monty Corp. is thinking about opening a baseball camp in Florida. In order to start the camp, the company would need to purchase land, build five baseball fields, and a dormitory-type sleeping with a dining facility to house 100 players. Each year the camp would be run for 10 sessions of 1 week each. The company would hire college baseball players as coaches. The camp attendees would be baseball players age 12-18. Property values in Florida have enjoyed a steady increase in value. It is expected that after using the facility for 20 years, Monty can sell the property for more than the amount for which it was originally purchased. The following amounts have been estimated: Cost of land $640,000 Cost to build dorm and dining facility 2,110,000 Annual cash flows assuming 100 players and 10 weeks 2,533,500 Annual cash outflows 2,270,000 Estimated useful life 20 years Salvage value 4,410,000 Discount rate 10% Present value of an annuity of 1 8.51356 Present value of 1 0.14864 (b1) To gauge the sensitivity of the project to these estimates, assume that if only 80 campers attend each week, revenues will be $2,095,000 and expenses will be $1,873,000. What is the net present value using these alternative estimates? (Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45). For calculation purposes, use 5 decimal places as displayed in the factor table provided. Round answer to 0 decimal places, e.g. 5,275.) Net present value $ eTextbook and Media Save for Later Attempts: 0 of 3 used Submit Answer (c) Assuming the original facts, what is the net present value if the project is actually riskier than first assumed, and a 12% discount rate is more appropriate? The present value of 1 at 12% is 0.10367 and the present value of an annuity of 1 is 7.46944. (Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45). For calculation purposes, use 5 decimal places as displayed in the factor table provided. Round answer to 0 decimal places, e.g. 5,275.) Net present value $