In: Accounting
Iggy Company is considering three capital expenditure projects.
Relevant data for the projects are as follows.
Project | Investment | Annual Income |
Life of Project |
||||
22A | $240,600 | $17,220 | 6 years | ||||
23A | 271,400 | 21,000 | 9 years | ||||
24A | 284,100 | 15,700 | 7 years |
Annual income is constant over the life of the project. Each
project is expected to have zero salvage value at the end of the
project. Iggy Company uses the straight-line method of
depreciation.
Click here to view the factor table.
(a)
Determine the internal rate of return for each project.
(Round answers 0 decimal places, e.g. 13%. For
calculation purposes, use 5 decimal places as displayed in the
factor table provided.)
Project | Internal Rate of Return |
||
22A | % | ||
23A | % | ||
24A | % |
(b)
If Iggy Company’s required rate of return is 11%, which projects
are acceptable?
The following project(s) are acceptable |
Calculation of NPV | ||||||
Project 22A | ||||||
IRR is the discount rate on which NPV is zero. To calculate this, we have to took two Random Discount Rate: | ||||||
Period | Cash Outflow | Cash Inflow (Income+Depreciation) | P.V.F @ 11% | N.P.V @ 11% | P.V.F @ 12% | N.P.V @ 12% |
0 | -240600 | 1.00000 | -2,40,600 | 1.00000 | -2,40,600 | |
1 | 57,320 | 0.90090 | 51,640 | 0.89286 | 51,179 | |
2 | 57,320 | 0.81162 | 46,522 | 0.79719 | 45,695 | |
3 | 57,320 | 0.73119 | 41,912 | 0.71178 | 40,799 | |
4 | 57,320 | 0.65873 | 37,758 | 0.63552 | 36,428 | |
5 | 57,320 | 0.59345 | 34,017 | 0.56743 | 32,525 | |
6 | 57,320 | 0.53464 | 30,646 | 0.50663 | 29,040 | |
Total | 1,894 | -4,934 | ||||
IRR= Lower Discount Rate + [ Lower Rate NPV / ( Lower Rate NPV - Higher Rate NPV )]*(Higher Discount Rate-Lower Discount Rate) | ||||||
So By putting figure into this formula IRR is | 11.27% | |||||
Project 23A | ||||||
Period | Cash Outflow | Cash Inflow (Income+Depreciation) | P.V.F @ 11% | N.P.V @ 11% | P.V.F @ 13% | N.P.V @ 13% |
0 | -271400 | 1.00000 | -2,71,400 | 1.00000 | -2,71,400 | |
1 | 51,156 | 0.90090 | 46,086 | 0.88496 | 45,271 | |
2 | 51,156 | 0.81162 | 41,519 | 0.78315 | 40,062 | |
3 | 51,156 | 0.73119 | 37,404 | 0.69305 | 35,453 | |
4 | 51,156 | 0.65873 | 33,698 | 0.61332 | 31,375 | |
5 | 51,156 | 0.59345 | 30,358 | 0.54276 | 27,765 | |
6 | 51,156 | 0.53464 | 27,350 | 0.48032 | 24,571 | |
7 | 51,156 | 0.48166 | 24,640 | 0.42506 | 21,744 | |
8 | 51,156 | 0.43393 | 22,198 | 0.37616 | 19,243 | |
9 | 51,156 | 0.39092 | 19,998 | 0.33288 | 17,029 | |
Total | 11,850 | Total | -8,887 | |||
IRR= Lower Discount Rate + [ Lower Rate NPV / ( Lower Rate NPV - Higher Rate NPV )]*(Higher Discount Rate-Lower Discount Rate) | ||||||
So By putting figure into this formula IRR is | 12.11% | |||||
Project 24A | ||||||
Period | Cash Outflow | Cash Inflow (Income+Depreciation) | P.V.F @ 11% | N.P.V @ 11% | P.V.F @ 8% | N.P.V @ 8% |
0 | -284100 | 1.00000 | -2,84,100 | 1.00000 | -2,84,100 | |
1 | 56,286 | 0.90090 | 50,708 | 0.92593 | 52,117 | |
2 | 56,286 | 0.81162 | 45,683 | 0.85734 | 48,256 | |
3 | 56,286 | 0.73119 | 41,156 | 0.79383 | 44,681 | |
4 | 56,286 | 0.65873 | 37,077 | 0.73503 | 41,372 | |
5 | 56,286 | 0.59345 | 33,403 | 0.68058 | 38,307 | |
Related SolutionsIggy Company is considering three capital expenditure projects. Relevant data for the projects are as follows....Iggy Company is considering three capital expenditure projects.
Relevant data for the projects are as follows.
Project
Investment
Annual
Income
Life of
Project
22A
$240,600
$17,220
6 years
23A
271,400
21,000
9 years
24A
284,100
15,700
7 years
Annual income is constant over the life of the project. Each
project is expected to have zero salvage value at the end of the
project. Iggy Company uses the straight-line method of
depreciation.
Click here to view the factor table.
(a)
Determine...
Marigold Company is considering three capital expenditure projects. Relevant data for the projects are as follows....Marigold Company is considering three capital expenditure
projects. Relevant data for the projects are as follows.
Project
Investment
Annual
Income
Life of
Project
22A
$243,300
$16,860
6 years
23A
274,200
20,730
9 years
24A
280,500
15,700
7 years
Annual income is constant over the life of the project. Each
project is expected to have zero salvage value at the end of the
project. Marigold Company uses the straight-line method of
depreciation.
Click here to view PV table.
(a)
Determine the...
Salarian Company is considering two capital expenditures. Relevant data for the projects are as follows: Project...
Salarian Company is considering two capital expenditures.
Relevant data for the projects are as follows:
Project
A
B
Initial investment
$202,575
$251,438
Annual income
$43,820
$43,660
Life of project
6 years
9 years
Salvage value
$0
$0
Salarian Company uses the straight-line method to depreciate its
assets.
(a)
Calculate the internal rate of return for each project.
(For calculation purposes, use 4 decimal places as
displayed in the factor table provided, e.g. 1.2512.
Round answers to 0 decimal places, e.g....
Salarian Company is considering two capital expenditures. Relevant data for the projects are as follows: Project...
Salarian Company is considering two capital expenditures.
Relevant data for the projects are as follows:
Project
A
B
Initial investment
$215,545
$230,821
Annual income
$41,400
$40,080
Life of project
7 years
9 years
Salvage value
$0
$0
Salarian Company uses the straight-line method to depreciate its
assets.
(a)
Calculate the internal rate of return for each project.
(For calculation purposes, use 4 decimal places as
displayed in the factor table provided, e.g. 1.2512.
Round answers to 0 decimal places, e.g....
Salarian Company is considering two capital expenditures. Relevant data for the projects are as follows: Project...
Salarian Company is considering two capital expenditures.
Relevant data for the projects are as follows:
Project
A
B
Initial investment
$215,545
$230,821
Annual income
$41,400
$40,080
Life of project
7 years
9 years
Salvage value
$0
$0
Salarian Company uses the straight-line method to depreciate its
assets.
(a)
Calculate the internal rate of return for each project.
(For calculation purposes, use 4 decimal places as
displayed in the factor table provided, e.g. 1.2512.
Round answers to 0 decimal places, e.g....
Jonczyk Company is considering two different, mutually exclusive Capital expenditure proposals.Jonczyk Company is considering two different, mutually exclusive Capital expenditure proposals. Project A will cost $445,000, has an epected useful life of 14 years and a salvage value of zero, and is expected to increase net annual cash flows by $68,000. Project B will cost325,00, has an expected useful life of 14 years and a salvage value of zero, and is expected to increase net annual cash flows by $51,000. A discount rate of 10% is appropriate for both projects. Click...
An Australian company is considering making a foreign capital expenditure in New Zealand. The cost of...An Australian company is considering making a foreign capital
expenditure in New Zealand. The cost of the project is NZD 1m and
it is expected to generate cash flows of NZD 350,000, NZD 300,000
and NZD 650,000 over three years.
The inflation rate in New Zealand is 3.2%pa and the inflation
rate in Australia is 4.1%pa. The inflation rates are forecasted to
be unchanged over the investment horizon.
The firm's cost of capital in Australian dollars is 12.5%. The
current...
Your company is considering the following three projects. &nbsYour company is considering the following three
projects.
CF0
CF1
CF2
CF3
CF4
Project
Whiskey -100
80
20
80
20
Project
Tango -100
20
80 20
80
Project
Foxtrot
-100 50
50
50
50
What is Project Whiskey’s discounted payback period if
our WACC is 8%? Should the project be accepted if the maximum
payback period is 4.05 years? Show your work to receive full
credit.
A company is considering two mutually exclusive expansion projects. Plan A requires a 21 million expenditure...
A company is considering two mutually exclusive expansion
projects. Plan A requires a 21 million expenditure on a large scale
integrated plant that would provide expected cash flows of $6.40
million per year for 6 years. Plan B requires a $7 million
expenditure to build a somewhat less efficient, more
labor-intensive plant with expected cash flows of $2.72 million per
year for 6 years. The firm’s WACC is 10%. (Timeline required)
a. Calculate each project’s NPV and IRR.
b. Calculate...
What is forecasting risk and why is it important to the analysis of capital expenditure projects?...
What is forecasting risk and why is it important to the
analysis of capital expenditure projects? Explain how can the firm
get the net present value technique to live up to its potential and
before actual funding, how one can check out the project’s
underlying assumptions about revenues and costs?
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
ADVERTISEMENT
|