Duffer Resorts is redoing its golf course at a cost of $2,744,320. It expects to generate...

Duffer Resorts is redoing its golf course at a cost of $2,744,320. It expects to generate cash flows of $1,223,445, $2,007,812, and $3,147,890 over the next three years. If the appropriate discount rate for the firm is 13 percent, what is the NPV of this project? (Do not round intermediate computations. Round final answer to nearest dollar.)

PLEASE SHOW WORK!

Solutions

Expert Solution

Ans $ 2092432

Year	Project Cash Flows (i)	DF@ 13%	DF@ 13% (ii)	PV of Project ( (i) * (ii) )
0	-2744320	1	1	(27,44,320.00)
1	1223445	1/((1+13%)^1)	0.884956	10,82,694.69
2	2007812	1/((1+13%)^2)	0.783147	15,72,411.31
3	3147890	1/((1+13%)^3)	0.693050	21,81,645.68
		NPV	20,92,431.67

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

Valley Club is considering adding a miniature golf course to its facility. The course would cost...

Valley Club is considering adding a miniature golf course to its facility. The course would cost $44,000, would be depreciated on a straight-line basis over its 4-year life, and would have a zero salvage value. The estimated income from the golfing fees would be $33,000 a year with $9,000 of that amount being variable cost. The fixed cost would be $6,200. The project will require $3,000 of net working capital, which is recoverable at the end of the project. What...

Bobby is thinking of buying a minature golf course. It isexpected to generate cash flows...

Bobby is thinking of buying a minature golf course. It is expected to generate cash flows of $40,000 per year in years one through four and $50,000 per year in years five through either. If the appropriate discount rate is 10%, what is the most Bobby should pay for the investment?

the sunland recreation center is considering adding a miniature golf course to its facility. the course...

the sunland recreation center is considering adding a miniature golf course to its facility. the course would cost $150000, would be depreciated on a straight line basis over its 6 years life, and would have a zero salvage value. the estimated income from the golfing fees would be 95000 a year. variable costs would be 32000 per year and fixed cost would be 25000 per year. since the miniature golf course would attract more customers to the center, the firm...

Outdoor Sports is considering adding a putt putt golf course to its facility. The course would...

Outdoor Sports is considering adding a putt putt golf course to its facility. The course would cost $182,000, would be depreciated on a straight-line basis over its 6-year life, and would have a zero salvage value. The sales would be $87,100 a year, with variable costs of $28,150 and fixed costs of $12,750. In addition, the firm anticipates an additional $21,300 in revenue from its existing facilities if the putt putt course is added. The project will require $3,350 of...

Outdoor Sports is considering adding a putt putt golf course to its facility. The course would...

Outdoor Sports is considering adding a putt putt golf course to its facility. The course would cost $170,000, would be depreciated on a straight-line basis over its 6-year life, and would have a zero salvage value. The sales would be $78,400 a year, with variable costs of $27,550 and fixed costs of $12,150. In addition, the firm anticipates an additional $16,500 in revenue from its existing facilities if the putt putt course is added. The project will require $2,750 of...

Outdoor Sports is considering adding a putt putt golf course to its facility. The course would...

Outdoor Sports is considering adding a putt putt golf course to its facility. The course would cost $171,000, would be depreciated on a straight-line basis over its 4-year life, and would have a zero salvage value. The sales would be $97,400 a year, with variable costs of $27,600 and fixed costs of $12,200. In addition, the firm anticipates an additional $16,900 in revenue from its existing facilities if the putt putt course is added. The project will require $2,800 of...

Marge's Campground is considering adding a miniature golf course to its facility. The course equipment she...

Marge's Campground is considering adding a miniature golf course to its facility. The course equipment she wants would cost $400,000, and would be depreciated on a straight-line basis over 8 years with zero salvage value. However, Marge estimates that the project will be run for 4 years only, and a 4-year time horizon will be used. Further, assume that the company can sell the equipment for $220,000 at the end of year 4. Marge estimates the income from the golf...

Outdoor Sports is considering adding a putt putt golf course to its facility. The course would...

Outdoor Sports is considering adding a putt putt golf course to its facility. The course would cost $168,000, would be depreciated on a straight-line basis over its 4-year life, and would have a zero salvage value. The sales would be $90,300 a year, with variable costs of $27,450 and fixed costs of $12,050. In addition, the firm anticipates an additional $15,700 in revenue from its existing facilities if the putt putt course is added. The project will require $2,650 of...

Outdoor Sports is considering adding a putt putt golf course to its facility. The course would...

Outdoor Sports is considering adding a putt putt golf course to its facility. The course would cost $179,000, would be depreciated on a straight-line basis over its 6-year life, and would have a zero salvage value. The sales would be $90,000 a year, with variable costs of $28,000 and fixed costs of $12,600. In addition, the firm anticipates an additional $20,100 in revenue from its existing facilities if the putt putt course is added. The project will require $3,200 of...

Outdoor Sports is considering adding a putt putt golf course to its facility. The course would...

Outdoor Sports is considering adding a putt putt golf course to its facility. The course would cost $167,000, would be depreciated on a straight-line basis over its 6-year life, and would have a zero salvage value. The sales would be $84,000 a year, with variable costs of $27,400 and fixed costs of $12,000. In addition, the firm anticipates an additional $15,300 in revenue from its existing facilities if the putt putt course is added. The project will require $2,600 of...

Subjects