Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Opulence Corporation operates several large cruise ships. One of these ships, the Bellwether , can hold up to 2,300 passengers and cost $460 million to

Opulence Corporation operates several large cruise ships. One of these ships, the Bellwether, can hold up to 2,300 passengers and cost $460 million to build. Assume the following additional information:

  • There will be 300 cruise days per year operated at a full capacity of 2,300 passengers.
  • The variable expenses per passenger are estimated to be $95 per cruise day.
  • The revenue per passenger is expected to be $475 per cruise day.
  • The fixed expenses for running the ship, other than depreciation, are estimated to be $68,172,000 per year.
  • The ship has a service life of 10 years, with a residual value of $70,000,000 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 $fill in the blank 1
Variable expenses fill in the blank 2
Fixed expenses fill in the blank 3
Annual net cash flow $fill in the blank 4

b. Determine the net present value of this investment, assuming a 10% minimum rate of return. Use the present value tables provided above. If required, round to the nearest whole dollar.

Present value of annual net cash flows $fill in the blank 5
Present value of residual value fill in the blank 6
Total present value $fill in the blank 7
Less amount to be invested fill in the blank 8
Net present value $fill in the blank 9

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Becker CPA Exam Final Review Auditing

Authors: Becker

1st Edition

1943628521, 978-1943628520

More Books

Students also viewed these Accounting questions