1.1 Required
Calculate the following from the information provided below
1.1.1 Accounting Rate of Return on (on average investment) of project CHI ( answer rounded off to 2 decimal places)
1.1.2 Net Present Value of Project THI
1.1.3 Internal Rate of Return of Project CHI, if net cash flows are 80000 per year for 4 years, (Answer rounded off to 2 decimal places)
Information
Kurba Limited had to choose between purchasing machinery for two projects, CHI and THI, for which the following profits are forecast:
Year CHI THI
1 20000 5000
2 20000 18000
3 20000 24000
4 20000 33000
Each project requires an investment of 240000. the machinery have no salvage value. the cost of capital is 12 %. the straight line depreciation is used.
NB: Discount Factors are as follows
Project THI
year Discount factor
1 0.8929
2 0.7972
3 0.6355
4 0.5674
Project CHI
Year 12% 13%
1-4 3.0373 2.9745
Facts:
CHI | THI | |
Initial outlay | $ 240,000 | $ 240,000 |
Useful Life | $ 4 | $ 4 |
Depreciation | $ 60,000 | $ 60,000 |
Salvage value | Nil | Nil |
ARR of Project CHI | ||
Profits | $ 20,000 | per year |
Average Net income | $ 20,000 | |
Average Investment | $ 240,000 | |
ARR | =20000/240000 | 8.33% |
NPV of Project THI | |||||
Year | 1 | 2 | 3 | 4 | Total |
Profits | $ 5,000 | $ 18,000 | $ 24,000 | $ 33,000 | |
Add: Depreciation | $ 60,000 | $ 60,000 | $ 60,000 | $ 60,000 | |
Cash flows | $ 65,000 | $ 78,000 | $ 84,000 | $ 93,000 | |
PVF@ 12% | $ 0.8929 | $ 0.7972 | $ 0.6355 | $ 0.5674 | |
PV cash flows | $ 58,038.50 | $ 62,181.60 | $ 53,382.00 | $ 52,768.20 | $ 226,370.30 |
Less: Initial Outlay | $ 240,000.00 | ||||
NPV | $ (13,629.70) |
IRR of Project CHI | |
IRR is the rate at which discounted cash inflows are equal to initial investment. | |
Net Cash flows every year | $ 80,000.00 |
AF (12%,4) | $ 3.04 |
Discounted cash inflows@12% | $ 242,984.00 |
AF (13%,4) | $ 2.97 |
Discounted cash inflows@13% | $ 237,960.00 |
IRR | =12% + (242984-240000)/(242984-237960) * 1% |
=12% + 2984/5024 * 1% | |
12.59% |
1.1 Required Calculate the following from the information provided below 1.1.1 Accounting Rate of Return on...
Required information Problem 24-2A Analysis and computation of payback period, accounting rate of return, and net present value LO P1, P2, P3 (The following information applies to the questions displayed below.) Most Company has an opportunity to invest in one of two new projects. Project Y requires a $335,000 investment for new machinery with a four-year life and no salvage value. Project Z requires a $335,000 investment for new machinery with a three-year life and no salvage value. The two...
Required information Problem 25-2A Analysis and computation of payback period, accounting rate of return, and net present value LO P1, P2, P3 [The following information applies to the questions displayed below.] Most Company has an opportunity to invest in one of two new projects. Project Y requires a $350,000 investment for new machinery with a four-year life and no salvage value. Project Z requires a $350,000 investment for new machinery with a three-year life and no salvage value. The two...
! Required information (The following information applies to the questions displayed below.] On January 1, 2019, Learned Inc, issued $15 million face amount of 20-year, 18% stated rate bonds when market interest rates were 20%. The bonds pay interest semiannually each June 30 and December 31 and mature on December 31, 2038. Table 6-4, Table 6-5 (Use appropriate factor from the table provided.) Required: a. Calculate the proceeds (issue price) of Learned Inc.'s, bonds on January 1, 2019, assuming that...
Accounting rate of return for Project Y is 33.9% and 22% for
project Z. Payback period is 2.38 years for Project Y and 2.25
years project Z
Required information Problem 11-2A Analyzing and computing payback period, accounting rate of return, and net present value LO P1, P2, P3 [The following information applies to the questions displayed below.) Most Company has an opportunity to invest in one of two new projects. Project Y requires a $345.000 investment for new machinery with...
The folowing information apples to the questions displayed below The following capital expenditure projects have been proposed for management's consideration at Scott, Inc, for the upcoming budget year: Use Table 6-4 and Table 6-5 (Use appropriate factoris) from the tables provided, Round the PV factors to 4 Initial nvestment Amount of net cash return 0 $(64,000) (78.000) (156,000) $(156.000)$(312.000) 98.000 5,000 5,000 5,000 5,000 5,000 15,000 3411 105 52,000 52.000 52,000 52,000 31200 46,800 62400 78.000 56,000 56,000 56,000 56,000...
Required information Use the following information for the Quick Study below. The following information applies to the questions displayed below, Peng Company is considering an investment expected to generate an average net income after taxes of $2,500 for three years. The investment costs $53,700 and has an estimated $10,500 salvage value. QS 24-8 Net present value LO P3 Assume Peng requires a 10 % return on its investments. Compute the net present value of this investment. Assume the company uses...
TABLE 6.4 FACTORS FOR CALCULATING THE PRESENT VALUE OF $1 Discount Rate No. of Periods 2% 4°10 6% 8% 10% 12% 1 4% 1 6% 18% 20% 0.980 0.9615 0.9434 0.9259 0.9091 0.8929 0.8772 0.8621 0.8475 0.8333 0.961 0.9246 0.8900 0.8573 0.8264 0.7972 0.7695 0.7432 0.7182 0.6944 0.942 0.8890 0.8396 0.7938 0.7513 0.7118 0.6750 0.6407 0.6086 0.5787 0.924 0.8548 0.7921 0.7350 0.6830 0.6355 0.5921 0.906 0.8219 0.7473 0.6806 0.6209 0.5674 0.5194 0.4761 0.888 0.7903 0.7050 0.6302 0.5645 0.5066 0.4556 0.4104...
The following capital
expenditure projects have been proposed for management's
consideration at Scott, Inc., for the upcoming budget year: Use
Table 6-4 and Table 6-5. (Use appropriate factor(s) from the tables
provided. Round the PV factors to 4 decimals.) Project Year(s) A B
C D E Initial investment 0 $ (63,000 ) $ (62,000 ) $ (138,000 ) $
(152,000 ) $ (304,000 ) Amount of net cash return 1 14,000 0 50,000
15,200 97,000 2 14,000 0 50,000 30,400...