. Refresh Resorts, Inc., operates health spas in Key West, Florida; Phoenix, Arizona; and Carmel, California. The Key West spa was the company’s first and opened in 1991. The Phoenix spa opened in 2004, and the Carmel spa opened in 2013. Refresh Resorts has previously evaluated divisions based on RI, but the company is considering changing to an EVA approach. All spas are assumed to face similar risks. Data for 2017 are: Q.Refer back to the original data. Calculate the WACC for Refresh Resorts. HomeInsertPage LayoutFormulasDataReviewViewKey WestPhoenixCarmelTotal2 Revenues3 Variable costs4 Fixed costs5 Operating income6 Interest costs on long-term debt at 8%7 Income before taxes8 Net income after 35% taxes$4,100,0001,600,0001,280,0001,220,000368,000852,000$4,380,0001,630,0001,560,000$3,230,000955,000980,000$11,710,0004,185,0003,820,0003,705,0001,224,0002,481,0001,190,000416,0001,295,000440,000855,000774,000553,800503,100555,7501,612,65010 Net book value at 2017 year-end:11 Current assets12 Long-tem assets13 Total assets$ 850,0005,462,0006,312,000$ 2,730,00017,172,00019,902,000$1,280,0004,875,0006,155,000$ 600,0006,835,0007,435,0001415 Current liabilities16 Long-term debt17 Stockholders' equity18 Total liabilities and stockholders' equity330,0004,600,0001,225,0006,155,000265,0005,200,000847,00084,0005,500,0001,851,0007,435,000679,00015,300,0003,923,00019,902,0006,312,0001920 Market value of debt21 Market value of equity22 Cost of equity capital23 Required rate of return24 Accumulated depreciation on long-temm assets$15,300,0007,650,00014%11%$2,200,000$1,510,000$ 220,000

Answered: Image /qna-images/answer/e2d4e617-7150-4e96-bf55-6afd3551b524.jpg

Answered: Home Insert Page Layout Formulas Data…

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

See similar textbooks

Related questions

Question

. Refresh Resorts, Inc., operates health spas in Key West, Florida; Phoenix, Arizona; and Carmel, California. The Key West spa was the company’s first and opened in 1991. The Phoenix spa opened in 2004, and the Carmel spa opened in 2013. Refresh Resorts has previously evaluated divisions based on RI, but the company is considering changing to an EVA approach. All spas are assumed to face similar risks. Data for 2017 are:

Q.Refer back to the original data. Calculate the WACC for Refresh Resorts.

Home
Insert
Page Layout
Formulas
Data
Review
View
Key West
Phoenix
Carmel
Total
2 Revenues
3 Variable costs
4 Fixed costs
5 Operating income
6 Interest costs on long-term debt at 8%
7 Income before taxes
8 Net income after 35% taxes
$4,100,000
1,600,000
1,280,000
1,220,000
368,000
852,000
$4,380,000
1,630,000
1,560,000
$3,230,000
955,000
980,000
$11,710,000
4,185,000
3,820,000
3,705,000
1,224,000
2,481,000
1,190,000
416,000
1,295,000
440,000
855,000
774,000
553,800
503,100
555,750
1,612,650
10 Net book value at 2017 year-end:
11 Current assets
12 Long-tem assets
13 Total assets
$ 850,000
5,462,000
6,312,000
$ 2,730,000
17,172,000
19,902,000
$1,280,000
4,875,000
6,155,000
$ 600,000
6,835,000
7,435,000
14
15 Current liabilities
16 Long-term debt
17 Stockholders' equity
18 Total liabilities and stockholders' equity
330,000
4,600,000
1,225,000
6,155,000
265,000
5,200,000
847,000
84,000
5,500,000
1,851,000
7,435,000
679,000
15,300,000
3,923,000
19,902,000
6,312,000
19
20 Market value of debt
21 Market value of equity
22 Cost of equity capital
23 Required rate of return
24 Accumulated depreciation on long-temm assets
$15,300,000
7,650,000
14%
11%
$2,200,000
$1,510,000
$ 220,000

Expert Solution

Trending now

This is a popular solution!

Step by step

Solved in 3 steps with 4 images

SEE SOLUTION Check out a sample Q&A here

Knowledge Booster

Learn more about

Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.

Similar questions