Question
Shilling Corp. is thinking about opening a baseball camp in Florida. In order to start the camp, the company would need to purchase land, build
Shilling Corp. is thinking about opening a baseball camp in Florida. In order to start the camp, the company
would need to purchase land, build five baseball fields, and a dormitory-type sleeping and dining facility
to house 100 players. Each year the camp would be run for 10 sessions of 1 week each. The company
would hire college baseball players as coaches. The camp attendees would be baseball players age 12-18.
Property values in Florida have enjoyed a steady increase in value. It is expected that after using the facility
for 20 years, Shilling can sell the property for more than it was originally purchased for. The following
amounts have been estimated:
Cost of land $ 630,000
Cost to build dorm and dining facility 2,100,000
Annual cash inflows assuming 100 players and 10 weeks 2,520,000
Annual cash outflows 2,260,000
Estimated useful life 20 years
Salvage value 4,400,000
Discount rate 10%
Present value of an annuity of 1 8.514
Present value of 1 .149
Instructions
(a) Calculate the net present value of the project. (5 marks)
(b) To gauge the sensitivity of the project to these estimates, assume that if only 80 campers attend
each week, revenues will be $2,085,000 and expenses will be $1,865,000. What is the net present
value using these alternative estimates? Discuss your findings. (5 marks)
(c) Assuming the original facts, what is the net present value if the project is actually riskier than first
assumed, and a 12% discount rate is more appropriate? The present value of 1 at 12% is .104 and
the present value of an annuity of 1 is 7.469. (5 marks)
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