The City and County of Denver recently completed a $45 million renovation of City Park Golf...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The City and County of Denver recently completed a $45 million renovation of City Park Golf Course. To complete the renovation, the course had been closed to the public for 2.5 years (planned re-opening was Spring 2020). The project updated the course, built a new clubhouse that can accommodate golf and community events, resulted in a "net gain of 500 trees", and reduced flood risk "for thousands of homes". 1 All of these updates are expected to provide either increased revenue or reduced costs. Assume the $45 million cost was paid upfront by Denver and the following are the estimated cash receipts and disbursements associated with the project.2 If the cost of capital is 6%, does the project make sense based on NPV and IRR over a 30-year useful life? Does your finding change if Year Disbursements ($) Receipts ($) 45000000 Net Cash Flow (S) -45000000 1 0 2 0 0 0 3 13000000 15500000 2500000 4 13390000 15965000 2575000 5 13791700 16443950 2652250 6 14205451 16937269 2731818 7 14631615 17445387 2813772 8 15070563 17968748 2898185 9 15522680 18507811 2985131 10 15988360 19063045 3074685 11 16468011 19634936 3166925 12 16962051 20223984 3261933 13 17470913 20830704 3359791 14 17995040 21455625 3460585 15 18534892 22099294 3564402 16 19090938 22762273 3671334 17 19663666 23445141 3781474 18 20253576 24148495 3894919 19 20861184 24872950 4011766 20 21487019 25619138 4132119 21 22131630 26387712 4256083 22 22795579 27179344 4383765 23 23479446 27994724 4515278 24 24183829 28834566 4650736 25 24909344 29699603 4790259 26 25656625 30590591 4933966 27 26426323 31508309 5081985 28 27219113 32453558 5234445 29 28035686 33427165 5391478 30 28876757 34429980 5553223 The City and County of Denver recently completed a $45 million renovation of City Park Golf Course. To complete the renovation, the course had been closed to the public for 2.5 years (planned re-opening was Spring 2020). The project updated the course, built a new clubhouse that can accommodate golf and community events, resulted in a "net gain of 500 trees", and reduced flood risk "for thousands of homes". 1 All of these updates are expected to provide either increased revenue or reduced costs. Assume the $45 million cost was paid upfront by Denver and the following are the estimated cash receipts and disbursements associated with the project.2 If the cost of capital is 6%, does the project make sense based on NPV and IRR over a 30-year useful life? Does your finding change if Year Disbursements ($) Receipts ($) 45000000 Net Cash Flow (S) -45000000 1 0 2 0 0 0 3 13000000 15500000 2500000 4 13390000 15965000 2575000 5 13791700 16443950 2652250 6 14205451 16937269 2731818 7 14631615 17445387 2813772 8 15070563 17968748 2898185 9 15522680 18507811 2985131 10 15988360 19063045 3074685 11 16468011 19634936 3166925 12 16962051 20223984 3261933 13 17470913 20830704 3359791 14 17995040 21455625 3460585 15 18534892 22099294 3564402 16 19090938 22762273 3671334 17 19663666 23445141 3781474 18 20253576 24148495 3894919 19 20861184 24872950 4011766 20 21487019 25619138 4132119 21 22131630 26387712 4256083 22 22795579 27179344 4383765 23 23479446 27994724 4515278 24 24183829 28834566 4650736 25 24909344 29699603 4790259 26 25656625 30590591 4933966 27 26426323 31508309 5081985 28 27219113 32453558 5234445 29 28035686 33427165 5391478 30 28876757 34429980 5553223
Expert Answer:
Related Book For
Accounting for Governmental and Nonprofit Entities
ISBN: 978-0078025822
17th edition
Authors: Jacqueline Reck, Suzanne Lowensohn, Earl Wilson
Posted Date:
Students also viewed these finance questions
-
Multiple Choice Question 1 Raw materials and merchandise inventories are included in (a) Expenses (b) Fixed assets (c) Cash (d) Current assets (e) None of these 2 According to IAS 2, inventories are...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Ned and Nelly Norbert, both aged 35, have three small children. Nancy aged 10, Nadia aged 8, and Nadine aged 3. The Norberts want to ensure that they have adequate resources in place to complete...
-
If A is symmetric, show that each matrix Ak in the QR-algorithm is also symmetric. Deduce that they converge to a diagonal matrix.
-
Gaylord Gunnison (GG) died January 13, 2022, and his gross estate consisted of three propertiescash, land, and stock in a public company. The amount of cash on the date of his death was $10.9...
-
True or False: If \(E R R>M A R R\), then MIRR \(>\) MARR.
-
Cawley Companys Small Motor Division manufactures a number of small motors used in household and office appliances. The Household Division of Cawley then assembles and packages such items as blenders...
-
Q3. If W and W are two independent Brownian motions and p is a constant between -1 and 1, then the process Xt = pWt + 1 pWt is continuous and has - marginal distributions N(0, t). Is this X a...
-
A popular e-commerce company wants to enhance its service experience by introducing a personalized recommendation system for its customers. How would you design this service to ensure a seamless and...
-
for this case study carefully read the article titled "The Case for Reparations" The Atlantic Introduction Provide an overview of the situation Identify critical issues underlying the problems...
-
What types of groups/teams are used at Amazon? How are roles defined in order to support teamwork at Amazon? Evaluate the performance of teams at Amazon in terms of the six dimensions of a team...
-
Topic: Social Engineering Description: Answer each question below with a few sentences 1. What is Phishing? What are some of the main types of phishing? 2. How can you identify Phishing? Why is...
-
Vincent is an Investment Advisor at a bank who has taken some time off work during the Christmas period. Vincent has recently taken an interest in landscape gardening and to this end, has decided to...
-
Section One: Quotations . Instructions: In a word document. For FOUR of the quotations below, you are to 1) indicate which number quotation you are discussing, 2) name the philosophy/philosopher from...
-
Roquan is an attorney and practices as a sole proprietor. This year, Roquan, who is single, had net business income of $90,000 from his law practice. Assume that Roquan pays $40,000 wages to his...
-
Portal Manufacturing has total fixed costs of $520,000. A unit of product sells for $15 and variable costs per unit are $11. a). Prepare a contribution margin income statement showing predicted net...
-
The following are some costs incurred by a shoe manufacturer. Decide whether each one is a fixed cost or a variable cost or has some element of both. (a) The cost of leather; (b) The fee paid to an...
-
Why does the marginal cost curve pass through the bottom of the average cost curve and the average variable cost curve?
-
Outline the main factors that might influence the size of the profit mark-up set by a business.
Study smarter with the SolutionInn App