Question
In: Accounting
Net Present Value Method—Annuity for a Service Company Welcome Inn Hotels is considering the construction of...
Net Present Value Method—Annuity for a Service Company
Welcome Inn Hotels is considering the construction of a new hotel for $70 million. The expected life of the hotel is 10 years with no residual value. The hotel is expected to earn revenues of $19 million per year. Total expenses, including depreciation, are expected to be $14 million per year. Welcome Inn management has set a minimum acceptable rate of return of 10%. Assume straight-line depreciation.
a. Determine the equal annual net cash flows
from operating the hotel. Round to the nearest million
dollars.
$ million
| Present Value of an Annuity of $1 at Compound Interest | |||||||
| Periods | 8% | 9% | 10% | 11% | 12% | 13% | 14% |
| 1 | 0.92593 | 0.91743 | 0.90909 | 0.90090 | 0.89286 | 0.88496 | 0.87719 |
| 2 | 1.78326 | 1.75911 | 1.73554 | 1.71252 | 1.69005 | 1.66810 | 1.64666 |
| 3 | 2.57710 | 2.53129 | 2.48685 | 2.44371 | 2.40183 | 2.36115 | 2.32163 |
| 4 | 3.31213 | 3.23972 | 3.16987 | 3.10245 | 3.03735 | 2.97447 | 2.91371 |
| 5 | 3.99271 | 3.88965 | 3.79079 | 3.69590 | 3.60478 | 3.51723 | 3.43308 |
| 6 | 4.62288 | 4.48592 | 4.35526 | 4.23054 | 4.11141 | 3.99755 | 3.88867 |
| 7 | 5.20637 | 5.03295 | 4.86842 | 4.71220 | 4.56376 | 4.42261 | 4.28830 |
| 8 | 5.74664 | 5.53482 | 5.33493 | 5.14612 | 4.96764 | 4.79677 | 4.63886 |
| 9 | 6.24689 | 5.99525 | 5.75902 | 5.53705 | 5.32825 | 5.13166 | 4.94637 |
| 10 | 6.71008 | 6.41766 | 6.14457 | 5.88923 | 5.65022 | 5.42624 | 5.21612 |
b. Calculate the net present value of the new
hotel using the present value of an annuity of $1 table above.
Round to the nearest million dollars. If required, use the minus
sign to indicate a negative net present value.
Net present value of hotel project: $ million
c. Does your analysis support the purchase of
the new hotel?
, because the net present value is .
Solutions
Expert Solution
Please give positive ratings so I can keep answering. Thanks!
| Particulars | Y0 | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
| Purchase cost | (70.00) | - | - | - | - | - | - | - | - | - | - | (70.00) |
| Revenues | - | 19.00 | 19.00 | 19.00 | 19.00 | 19.00 | 19.00 | 19.00 | 19.00 | 19.00 | 19.00 | 190.00 |
| Expenses | - | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 | 140.00 |
| Net Earnings | - | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 50.00 |
| Add: Depreciation | - | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 70.00 |
| Net Cash flow | (70.00) | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 | 50.00 |
| PV Factor at 10% | 1.00 | 0.90909 | 0.82645 | 0.75132 | 0.68302 | 0.62093 | 0.56448 | 0.51316 | 0.46651 | 0.42410 | 0.38555 | |
| PV of Net Cash flow | (70.00) | 10.91 | 9.92 | 9.02 | 8.20 | 7.45 | 6.77 | 6.16 | 5.60 | 5.09 | 4.63 | 3.74 |
| Since the PV is coming positive i.e $ 3.74 millions, so the firm should accept the proposal. | ||||||||||||
ekkarill92 answered 1 month agoRelated Solutions
Net Present Value Method—Annuity for a Service Company Amenity Hotels Inc. is considering the construction of...
Net Present Value Method—Annuity for a Service Company
Amenity Hotels Inc. is considering the construction of a new
hotel for $81 million. The expected life of the hotel is 7 years
with no residual value. The hotel is expected to earn revenues of
$22 million per year. Total expenses, including depreciation, are
expected to be $16 million per year. Amenity Hotels’ management has
set a minimum acceptable rate of return of 9%.
a. Determine the equal annual net cash flows...
Net Present Value Method for a Service Company AM Express Inc. is considering the purchase of...
Net Present Value Method for a Service Company
AM Express Inc. is considering the purchase of an additional
delivery vehicle for $27,000 on January 1, 20Y1. The truck is
expected to have a five-year life with an expected residual value
of $5,000 at the end of five years. The expected additional
revenues from the added delivery capacity are anticipated to be
$52,000 per year for each of the next five years. A driver will
cost $37,000 in 20Y1, with an...
Net Present Value Method, Present Value Index, and Analysis for a service company Continental Railroad Company...
Net Present Value Method, Present Value Index, and Analysis for
a service company
Continental Railroad Company is evaluating three capital
investment proposals by using the net present value method.
Relevant data related to the proposals are summarized as
follows:
Maintenance
Equipment
Ramp
Facilities
Computer
Network
Amount to be invested
$825,458
$525,954
$275,147
Annual net cash flows:
Year 1
402,000
293,000
189,000
Year 2
374,000
264,000
130,000
Year 3
342,000
234,000
95,000
Present Value of $1 at Compound
Interest
Year
6%...
Net Present Value Method, Present Value Index, and Analysis for a service company Continental Railroad Company...
Net Present Value Method, Present Value Index, and Analysis for
a service company
Continental Railroad Company is evaluating three capital
investment proposals by using the net present value method.
Relevant data related to the proposals are summarized as
follows:
Maintenance
Equipment
Ramp
Facilities
Computer
Network
Amount to be invested
$850,858
$518,264
$279,888
Annual net cash flows:
Year 1
387,000
267,000
182,000
Year 2
360,000
240,000
126,000
Year 3
329,000
214,000
91,000
Present Value of $1 at Compound
Interest
Year
6%...
Net Present Value Method, Present Value Index, and Analysis for a service company Continental Railroad Company...
Net Present Value Method, Present Value Index, and Analysis for
a service company
Continental Railroad Company is evaluating three capital
investment proposals by using the net present value method.
Relevant data related to the proposals are summarized as
follows:
Maintenance
Equipment
Ramp
Facilities
Computer
Network
Amount to be invested
$823,063
$515,770
$260,629
Annual net cash flows:
Year 1
397,000
290,000
187,000
Year 2
369,000
261,000
129,000
Year 3
337,000
232,000
94,000
Present Value of $1 at Compound
Interest
Year
6%...
Net Present Value Method, Present Value Index, and Analysis for a service company Continental Railroad Company...
Net Present Value Method, Present Value Index, and Analysis for
a service company
Continental Railroad Company is evaluating three capital
investment proposals by using the net present value method.
Relevant data related to the proposals are summarized as
follows:
Maintenance
Equipment
Ramp
Facilities
Computer
Network
Amount to be invested
$879,923
$581,375
$297,693
Annual net cash flows:
Year 1
442,000
318,000
208,000
Year 2
411,000
286,000
144,000
Year 3
376,000
254,000
104,000
Present Value of $1 at Compound
Interest
Year
6%...
Net Present Value Method, Present Value Index, and Analysis for a service company Continental Railroad Company...
Net Present Value Method, Present Value Index, and Analysis for
a service company
Continental Railroad Company is evaluating three capital
investment proposals by using the net present value method.
Relevant data related to the proposals are summarized as
follows:
Maintenance
Equipment
Ramp
Facilities
Computer
Network
Amount to be invested
$720,998
$429,044
$230,090
Annual net cash flows:
Year 1
321,000
225,000
151,000
Year 2
299,000
203,000
104,000
Year 3
273,000
180,000
76,000
Present Value of $1 at Compound
Interest
Year
6%...
Net Present Value Method, Present Value Index, and Analysis for a service company Continental Railroad Company...
Net Present Value Method, Present Value Index, and Analysis for
a service company
Continental Railroad Company is evaluating three capital
investment proposals by using the net present value method.
Relevant data related to the proposals are summarized as
follows:
Maintenance
Equipment
Ramp
Facilities
Computer
Network
Amount to be invested
$706,350
$461,534
$233,498
Annual net cash flows:
Year 1
318,000
229,000
149,000
Year 2
296,000
206,000
103,000
Year 3
270,000
183,000
75,000
Present Value of $1 at Compound
Interest
Year
6%...
Net Present Value Method, Present Value Index, and Analysis for a service company Continental Railroad Company...
Net Present Value Method, Present Value Index, and Analysis for
a service company
Continental Railroad Company is evaluating three capital
investment proposals by using the net present value method.
Relevant data related to the proposals are summarized as
follows:
Maintenance
Equipment
Ramp
Facilities
Computer
Network
Amount to be invested
$787,260
$520,465
$256,705
Annual net cash flows:
Year 1
341,000
246,000
160,000
Year 2
317,000
221,000
110,000
Year 3
290,000
197,000
80,000
Present Value of $1 at Compound
Interest
Year
6%...
Average Rate of Return Method, Net Present Value Method, and Analysis for a service company The...
Average Rate of Return Method, Net Present Value Method, and
Analysis for a service company
The capital investment committee of Arches Landscaping Company
is considering two capital investments. The estimated income from
operations and net cash flows from each investment are as
follows:
Front-End Loader
Greenhouse
Year
Income from
Operations
Net Cash
Flow
Income from
Operations
Net Cash
Flow
1
$65,100
$209,000
$137,000
$334,000
2
65,100
209,000
104,000
282,000
3
65,100
209,000
52,000
199,000
4
65,100
209,000
23,000
136,000
5...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- A change in behavior or belief to accord with others is called obedience conformity acceptance complianc
- Search for information about the Rana Plaza collapse in Bangladesh (2013)!•What happened and who is responsible...
- 1. Suppose the data for a hypothetical economy is given above. This economy produces only 3...
- The following items were in transit to or from Power Corp. on December 31, 2009 Goods...
- Suppose that you are asked to equip a desktop with a wireless NIC. Which type of...
- During Heaton Company’s first two years of operations, it reported absorption costing net operating income as...
- The estate tax in the United States is a progressive tax on the estate of a...
ADVERTISEMENT