Question

Balloons By Sunset (BBS) is considering the purchase of two new hot air balloons so that it can expand its desert sunset tours. Various information about the proposed investment follows:  

Initial investment (for two hot air balloons)	$	408,000
Useful life		7	years
Salvage value	$	58,000
Annual net income generated		32,640
BBS’s cost of capital		8	%

Assume straight line depreciation method is used.
  

Required:
Help BBS evaluate this project by calculating each of the following:  

1. Accounting rate of return. (Round your answer to 1 decimal place.)

Accounting Rate of Return

%

Payback period. (Round your answer to 2 decimal places.)

Payback Period

Years

Net present value (NPV). (Future Value of $1, Present Value of $1, Future Value Annuity of $1, Present Value Annuity of $1.) (Use appropriate factor(s) from the tables provided. Do not round intermediate calculations. Negative amount should be indicated by a minus sign. Round the final answer to nearest whole dollar.)

Net Present Value

. Recalculate the NPV assuming BBS's cost of capital is 11 percent. (Future Value of $1, Present Value of $1, Future Value Annuity of $1, Present Value Annuity of $1.) (Use appropriate factor(s) from the tables provided. Do not round intermediate calculations. Negative amount should be indicated by a minus sign. Round the final answer to nearest whole dollar.)

Net Present Value ________

Answer 1

Depreciation per year = (408000 - 58000) 7 years = $50,000

annual cash inflows = 32,640 + 50000 = $82,640

1. Accounting rate of return = Net income / investment = $32,640 / $408,000 = 8%

2. Payback period = Investment / annual cash inflows = $408,000 / $82,640 = 4.94 years

3. Net Present Value = [$82,640 x 5.2064 (pvf 8%, 7 year) + 58000 x 0.5835 (pvf 8%, 7 year)] - $408000
= $56,097

4. Net Present Value = [$82,640 x 5.1736 (pvf 11%, 7 year) + 58000 x 0.5288 (pvf 11%, 7 year)] - $408000
= $50,220