Balloons By Sunset (BBS) is considering the purchase of two new hot air balloons

Question

Balloons By Sunset (BBS) is considering the purchase of two new hot air balloons so that it can expand its desert sunset tours. Various information about the proposed investment follows:  

Assume straight line depreciation method is used.
  

Required:
Help BBS evaluate this project by calculating each of the following:  

1. Accounting rate of return. (Round your answer to 1 decimal place.)

        

2. Payback period. (Round your answer to 2 decimal places.)

         

3. Net present value (NPV). (Future Value of $1, Present Value of $1, Future Value Annuity of $1, Present Value Annuity of $1.) (Use appropriate factor(s) from the tables provided. Do not round intermediate calculations. Negative amount should be indicated by a minus sign. Round the final answer to nearest whole dollar.)

         

4. Recalculate the NPV assuming BBS's cost of capital is 15 percent. (Future Value of $1, Present Value of $1, Future Value Annuity of $1, Present Value Annuity of $1.) (Use appropriate factor(s) from the tables provided. Do not round intermediate calculations. Negative amount should be indicated by a minus sign. Round the final answer to nearest whole dollar.)

    

Initial investment (for two hot air balloons) $ 335,000 Useful life 7 years Salvage value $ 41,000 Annual net income generated 26,800 BBS’s cost of capital 12 %

Explanation / Answer

1. Accounting rate of return = 8%

Depreciation = ($335000 - 41000) / 7 = $42000

Cash Flow = Net Income + Depreciation

                   = $26800 + 42000 = $68800

Accounting Rate of return = (Net Income / Initial Investments) * 100

= ($26800 / 335000) * 100 = 8%

2. Payback period = 4.87 Years

= Initial Investment / cash flow

= $335000 / 68800 = 4.87 Years

3. Net present value (NPV) at 12% = - $2,467 (Negative)

= [ $68800 x (PVAF 12%,7 Years) + $41000 x (PVF 12%,7 Years) ] - $335000

= [ ($68800 x 4.56376 ) + ($41000 x 0.45235) ] - $335000

= - $2,467 (Negative)

4. Net present value (NPV) at 15% = - $33,349 (Negative)

= [ $68800 x (PVAF 15%,7 Years) + $41000 x (PVF 15%,7 Years) ] - $335000

= [ ($68800 x 4.16042 ) + ($41000 x 0.37594) ] - $335000

= - $33,349 (Negative)

Related Questions

Navigate

• Browse (All)
• Browse B
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.