Answered step by step
Verified Expert Solution
Question
1 Approved Answer
5. Assume a company that plans the construction of an amusement park called Dracula Park in the heart of Transylvania. The project requires the following
5. Assume a company that plans the construction of an amusement park called Dracula Park in the heart of Transylvania. The project requires the following costs in American dollars): a. $1,000,000 in year 1 and $1,500,000 in year 2 for construction; b. $80,000 in year 3, increasing at a rate of 3% per year in years 4 to 10 as operating and maintenance costs; c. $20,000 in each of years 1 and 2, and $40,000 in each of years 3 to 10 for advertising. The project is financed through the issuance of bonds with an interest rate of 12%. The park will be opened to the public starting with year 3 and they estimate that 60,000 tourists will visit the park in each of years 3 and 4, after which the number of tourists will grow at a rate of 10% per year. The price of an entrance ticket will be $10. (a) Construct a table containing the outflows, the inflows and the dis- counted cash flows for years 1 to 10 for the Dracula Park project. (b) Calculate the NPV and the IRR in year 1 and decide if the project is profitable. [NPV=$370,168.99, IRR= 15.44%, project profitable] (c) Calculate the cash balances and the interest based cash balances. For both columns, highlight the maximum amount tied in the project during the ten years. [$2,540,000; $2,662,400] (d) What is the payback period? What is the interest-based payback period? What do they represent? [6 years; 8 years) 5. Assume a company that plans the construction of an amusement park called Dracula Park in the heart of Transylvania. The project requires the following costs in American dollars): a. $1,000,000 in year 1 and $1,500,000 in year 2 for construction; b. $80,000 in year 3, increasing at a rate of 3% per year in years 4 to 10 as operating and maintenance costs; c. $20,000 in each of years 1 and 2, and $40,000 in each of years 3 to 10 for advertising. The project is financed through the issuance of bonds with an interest rate of 12%. The park will be opened to the public starting with year 3 and they estimate that 60,000 tourists will visit the park in each of years 3 and 4, after which the number of tourists will grow at a rate of 10% per year. The price of an entrance ticket will be $10. (a) Construct a table containing the outflows, the inflows and the dis- counted cash flows for years 1 to 10 for the Dracula Park project. (b) Calculate the NPV and the IRR in year 1 and decide if the project is profitable. [NPV=$370,168.99, IRR= 15.44%, project profitable] (c) Calculate the cash balances and the interest based cash balances. For both columns, highlight the maximum amount tied in the project during the ten years. [$2,540,000; $2,662,400] (d) What is the payback period? What is the interest-based payback period? What do they represent? [6 years; 8 years)
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started