Question

Net Present Value Method for a Service Company Carnival Corporation has recently placed into service some...

Net Present Value Method for a Service Company

Carnival Corporation has recently placed into service some of the largest cruise ships in the world. One of these ships, the Carnival Breeze, can hold up to 3,600 passengers, and it can cost $800 million to build. Assume the following additional information: There will be 330 cruise days per year operated at a full capacity of 3,600 passengers. The variable expenses per passenger are estimated to be $110 per cruise day. The revenue per passenger is expected to be $250 per cruise day. The fixed expenses for running the ship, other than depreciation, are estimated to be $20,000,000 per year. The ship has a service life of 10 years, with a residual value of $200,000,000 at the end of 10 years. Present Value of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 0.890 0.826 0.797 0.756 0.694 3 0.840 0.751 0.712 0.658 0.579 4 0.792 0.683 0.636 0.572 0.482 5 0.747 0.621 0.567 0.497 0.402 6 0.705 0.564 0.507 0.432 0.335 7 0.665 0.513 0.452 0.376 0.279 8 0.627 0.467 0.404 0.327 0.233 9 0.592 0.424 0.361 0.284 0.194 10 0.558 0.386 0.322 0.247 0.162 Present Value of an Annuity of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 1.833 1.736 1.690 1.626 1.528 3 2.673 2.487 2.402 2.283 2.106 4 3.465 3.170 3.037 2.855 2.589 5 4.212 3.791 3.605 3.352 2.991 6 4.917 4.355 4.111 3.784 3.326 7 5.582 4.868 4.564 4.160 3.605 8 6.210 5.335 4.968 4.487 3.837 9 6.802 5.759 5.328 4.772 4.031 10 7.360 6.145 5.650 5.019 4.192 a. Determine the annual net cash flow from operating the cruise ship. Revenues $ Variable expenses Fixed expenses Annual net cash flow $ b. Determine the net present value of this investment, assuming a 12% minimum rate of return. Use the present value tables provided above. If required, round to the nearest dollar. Present value of annual net cash flows $ Present value of residual value Total present value $ Amount to be invested Net present value $

Homework Answers

Answer #1

:: Solution ::

Solution:

Part a --- Annual Net Cash Flow from operating the cruise ship

$$

Revenues (3600 Passengers x $250 x 330 days)

$297,000,000

(-) Variable Expenses (330*3600*110)

$130,680,000

(-) Fixed Expenses other then Depreciation (Since depreciation is a non cash item)

$20,000,000

Annual Net Cash Flow

$146,320,000

Part b – Net Present Value

$$

Present Value of Annual Net Cash Flows

($146,320,000 * PVIFA (12%, 10) i.e. 5.65)

$826,708,000

(+) Present Value of residual value

($200,000,000*PVIF (12%, 10) i.e. 0.322)

$64,400,000

Total Present Value

$891,108,000

(-) Amount to be Invested

$800,000,000

Net Present Value

$91,108,000

Hope the above calculations, working and explanations are clear to you and help you in understanding the concept of question.... please rate my answer.thank you...

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Net Present Value Method for a Service Company Carnival (CCL) has recently placed into service some...
Net Present Value Method for a Service Company Carnival (CCL) has recently placed into service some of the largest cruise ships in the world. One of these ships, the Carnival Breeze, can hold up to 3,600 passengers, which can cost $750 million to build. Assume the following additional information: There will be 340 cruise days per year operated at a full capacity of 3,600 passengers. The variable expenses per passenger are estimated to be $100 per cruise day. The revenue...
Opulence Corporation operates several large cruise ships. One of these ships, the Bellwether, can hold up...
Opulence Corporation operates several large cruise ships. One of these ships, the Bellwether, can hold up to 2,800 passengers and cost $560 million to build. Assume the following additional information: There will be 300 cruise days per year operated at a full capacity of 2,800 passengers. The variable expenses per passenger are estimated to be $75 per cruise day. The revenue per passenger is expected to be $375 per cruise day. The fixed expenses for running the ship, other than...
Average Rate of Return, Cash Payback Period, Net Present Value Method for a Service Company Spanish...
Average Rate of Return, Cash Payback Period, Net Present Value Method for a Service Company Spanish Peaks Railroad Inc. is considering acquiring equipment at a cost of $1,250,000. The equipment has an estimated life of eight years and no residual value. It is expected to provide yearly net cash flows of $312,500. The company’s minimum desired rate of return for net present value analysis is 12%. Present Value of an Annuity of $1 at Compound Interest Year 6% 10% 12%...
ABC Cruise Company has recently placed into service some of the largest cruise ships in the...
ABC Cruise Company has recently placed into service some of the largest cruise ships in the world. One of these ships, the ABC Queen of the Seas, can hold up to 4,000 passen­gers and cost $450 million to build. Assume the following additional information: The average occupancy rate for the new ship is estimated to be 75% of capacity. There will be 325 cruise days per year. The variable expenses per passenger are estimated to be $100 per cruise day....
Net Present Value Method and Internal Rate of Return Method for a service company Keystone Healthcare...
Net Present Value Method and Internal Rate of Return Method for a service company Keystone Healthcare Corp. is proposing to spend $228,160 on a 10-year project that has estimated net cash flows of $31,000 for each of the 10 years. Present Value of an Annuity of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 1.833 1.736 1.690 1.626 1.528 3 2.673 2.487 2.402 2.283 2.106 4 3.465 3.170 3.037 2.855 2.589...
Average Rate of Return, Cash Payback Period, Net Present Value Method for a Service Company Spanish...
Average Rate of Return, Cash Payback Period, Net Present Value Method for a Service Company Spanish Peaks Railroad Inc. is considering acquiring equipment at a cost of $295,000. The equipment has an estimated life of 10 years and no residual value. It is expected to provide yearly net cash flows of $59,000. The company's minimum desired rate of return for net present value analysis is 10%. Present Value of an Annuity of $1 at Compound Interest Year 6% 10% 12%...
Average Rate of Return, Cash Payback Period, Net Present Value Method for a Service Company Spanish...
Average Rate of Return, Cash Payback Period, Net Present Value Method for a Service Company Spanish Peaks Railroad Inc. is considering acquiring equipment at a cost of $210,000. The equipment has an estimated life of 10 years and no residual value. It is expected to provide yearly net cash flows of $42,000. The company's minimum desired rate of return for net present value analysis is 10%. Present Value of an Annuity of $1 at Compound Interest Year 6% 10% 12%...
Average Rate of Return, Cash Payback Period, Net Present Value Method for a Service Company Spanish...
Average Rate of Return, Cash Payback Period, Net Present Value Method for a Service Company Spanish Peaks Railroad Inc. is considering acquiring equipment at a cost of $144,000. The equipment has an estimated life of 10 years and no residual value. It is expected to provide yearly net cash flows of $72,000. The company's minimum desired rate of return for net present value analysis is 12%. Present Value of an Annuity of $1 at Compound Interest Year 6% 10% 12%...
­ABC Cruise Company has recently placed into service some of the largest cruise ships in the...
­ABC Cruise Company has recently placed into service some of the largest cruise ships in the world. One of these ships, the ABC Queen of the Seas, can hold up to 4,000 passen­gers and cost $450 million to build. Assume the following additional information: The average occupancy rate for the new ship is estimated to be 75% of capacity. There will be 325 cruise days per year. The variable expenses per passenger are estimated to be $100 per cruise day....
Net Present Value Method and Internal Rate of Return Method for a Service Company Buckeye Healthcare...
Net Present Value Method and Internal Rate of Return Method for a Service Company Buckeye Healthcare Corp. is proposing to spend $186,725 on an eight-year project that has estimated net cash flows of $35,000 for each of the eight years. Present Value of an Annuity of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 1.833 1.736 1.690 1.626 1.528 3 2.673 2.487 2.402 2.283 2.106 4 3.465 3.170 3.037 2.855 2.589...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT