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...


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%
10.9430.9090.8930.8700.833
20.8900.8260.7970.7560.694
30.8400.7510.7120.6580.579
40.7920.6830.6360.5720.482
50.7470.6210.5670.4970.402
60.7050.5640.5070.4320.335
70.6650.5130.4520.3760.279
80.6270.4670.4040.3270.233
90.5920.4240.3610.2840.194
100.5580.3860.3220.2470.162

































































































Present Value of an Annuity of $1 at Compound Interest

Year

6%

10%

12%

15%

20%
10.9430.9090.8930.8700.833
21.8331.7361.6901.6261.528
32.6732.4872.4022.2832.106
43.4653.1703.0372.8552.589
54.2123.7913.6053.3522.991
64.9174.3554.1113.7843.326
75.5824.8684.5644.1603.605
86.2105.3354.9684.4873.837
96.8025.7595.3284.7724.031
107.3606.1455.6505.0194.192



a.Determine the annual net cash flow from operating the cruise ship.





















Revenues$fill in the blank 1
Variable expensesfill in the blank 2
Fixed expensesfill in the blank 3
Annual net cash flow$fill in the blank 4


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$fill in the blank 5
Present value of residual valuefill in the blank 6
Total present value$fill in the blank 7
Amount to be investedfill in the blank 8
Net present value$fill in the blank 9
Jun 10, 2022
SOLUTION.PDF

Get Answer To This Question

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here