Question

In: Accounting

For the following exercise, complete the calculations below. Evaluate different capital investment appraisal techniques by completing...

For the following exercise, complete the calculations below. Evaluate different capital investment appraisal techniques by completing the calculations shown below:

Bongo Ltd. is considering the selection of one of two mutually exclusive projects. Both would involve purchasing machinery with an estimated useful life of 5 years.

Project 1 would generate annual cash flows (receipts less payments) of £200,000; the machinery would cost £556,000 with a scrap value of £56,000.

Project 2 would generate cash flows of £500,000 per annum; the machinery would cost £1,616,000 with a scrap value of £301,000.

Bongo uses straight-line depreciation. Its cost of capital is 15% per annum.

Assume that all cash flows arise on the anniversaries of the initial outlay, that there are no price changes over the project lives, and that accepting either project will have no impact on working capital requirements.

Assess the choice using the following methods by completing the calculations shown below:

  • ARR
  • NPV
  • IRR
  • Payback period

Calculate the missing answers:

Project 1 Project 2
ARR (see workings) 33% ???
NPV (£’000) ??? 210
IRR 25% ???
Payback Period (yrs) ??? 3.2

ARR workings (Project 1)

Cash flows 200
Less: depreciation (see below) 100
Accounting profits 100

These profits are the same each year in this question.

Annual depreciation (Cost – SV) / 5

(556,000 – 56,000) / 5 100

Average NBV of investments

(556 + 56) /2 306
ARR 33%

Be sure to demonstrate your workings.

Solutions

Expert Solution

Correct Answer:

Project 1

Project 2

ARR

33%

25%

NPV ( '000)

142

210

IRR

25

20%

Payback period (yrs.)

2.8

3.2

Working:

ARR project 2:

Cash flows

$ 500,000.00

Less: Depreciation

$ 263,000.00

Accounting profits

$ 237,000.00

Annual depreciation = (cost of project - Scrap value)/5

( 1616000-301000 ) / 5

=

$ 263,000.00

Average NBV of investments

( $ 1,616,000 + 301,000 )/2

=

$ 958,500.00

ARR( Accounting profits / Average NBV of investment)

=

25%

NPV Project 1:

Present value of Annuity factor @ 15%

Cash outflow

$ (556,000.00)

1

$ (556,000.00)

Cash inflow

$    200,000.00

3.35216

$    670,431.02

Scrap value

$      56,000.00

0.49718

$      27,841.90

NPV project 1

$    142,272.92

Present value of annuity table

years

PV = 1/1.15^year

1

0.86957

2

0.75614

3

0.65752

4

0.57175

PV$1 @15%

5

0.49718

PV of Annuity @15%

Total

3.35216


Project 2 IRR = R1 + ( NPV1/(Npv1-NPV2) * (R2-R1)

Present value of Annuity factor @ 15%

Present value of Annuity factor @ 25%

Cash outflow

$ (1,616,000.00)

1

$ (1,616,000.00)

1

$ (1,616,000.00)

Cash inflow

$ 500,000.00

3.35216

$ 1,676,077.55

2.68928

$ 1,344,640.00

Scrap value

$ 301,000.00

0.49718

$ 149,650.20

0.32768

$ 98,631.68

                                    -  

NPV project 2

NPV1 =

$ 209,727.75

NPV2 =

$ (172,728.32)

R1

15%

R2

25%

(R2-R1)

10%

NPV1

$                209,727.75

NPV2

$              (172,728.32)

NPV1-NPV2

$                382,456.07

NPV1/(NPV1-NPV2)

0.548370819

NPV1/(NPV1-NPV2) * (R2-R1)

0.054837082

IRR Project 2

20%

Payback period project 2: cost of project / annual cash inflows

Project 1

A

initial investment

$ 556,000.00

B

cash inflows

$ 200,000.00

C = A/B

Payback period

2.8 Years

End of answer.

Thanks.


Related Solutions

For the following exercise, complete the calculations below. Evaluate different capital investment appraisal techniques by completing...
For the following exercise, complete the calculations below. Evaluate different capital investment appraisal techniques by completing the calculations shown below: Bongo Ltd. is considering the selection of one of two mutually exclusive projects. Both would involve purchasing machinery with an estimated useful life of 5 years. Project 1 would generate annual cash flows (receipts fewer payments) of £200,000; the machinery would cost £556,000 with a scrap value of £56,000. Project 2 would generate cash flows of £500,000 per annum; the...
or the following exercise, complete the calculations below. Evaluate different capital investment appraisal techniques by completing...
or the following exercise, complete the calculations below. Evaluate different capital investment appraisal techniques by completing the calculations shown below: Bongo Ltd. is considering the selection of one of two mutually exclusive projects. Both would involve purchasing machinery with an estimated useful life of 5 years. Project 1 would generate annual cash flows (receipts less payments) of £200,000; the machinery would cost £556,000 with a scrap value of £56,000. Project 2 would generate cash flows of £500,000 per annum; the...
QUESTION 4: Capital Investment Appraisal Techniques X construction is considering two projects to develop. The estimated...
QUESTION 4: Capital Investment Appraisal Techniques X construction is considering two projects to develop. The estimated net cash flow from each project is as follows: Project X Project Y Year 1 110,000 75,000 Year 2 65,000 150,000 Year 3 100,000 60,000 Year 4 115,000 55,000 Year 5 35,000 60,000 Project requires an investment of $200,000. A rate of 15% has been selected for the NPV analysis. Requires to a) Calculate Payback period, ARR, Net Present Value and Profitability Index b)...
Capital Investment Appraisal Techniques X construction is considering two projects to develop. The estimated net cash...
Capital Investment Appraisal Techniques X construction is considering two projects to develop. The estimated net cash flow from each project is as follows: Project X Project Y Year 1 110,000 75,000 Year 2 65,000 150,000 Year 3 100,000 60,000 Year 4 115,000 55,000 Year 5 35,000 60,000 Project requires an investment of $200,000. A rate of 15% has been selected for the NPV analysis. Requires to a) Calculate Payback period, ARR, Net Present Value and Profitability Index b) Which Project...
Use the following information to evaluate this investment assuming below-line treatment of capital expenditures: property: 5...
Use the following information to evaluate this investment assuming below-line treatment of capital expenditures: property: 5 office units, contract rents per unit: $2,500 per month; vacancy and collection losses: 14%; operating expenses: $42,000; capital expenditures: 5%. After 5 years this property will be sold for $750,000. The cost of capital is 11%, and the capitalization rate is 9%. The property is currently valued at $1,000,000. Use all the methods from this class to decide whether to purchase this property.
Of the four popular investment appraisal technique, recommend either one or two techniques that shall remain...
Of the four popular investment appraisal technique, recommend either one or two techniques that shall remain most useful when examining the current expectations of shareholders particularly when reviewing ROI impact surrounding capital investments? Is it really essential to consider economic factors and business conditions apart from following changes in social, environmental and political uncertainties, apart fromfactoring ‘time value of money’ considerations’, when estimating FV of ‘cash flows’, analyze ‘opportunity costs’ and the ‘eventual financial health of the organization’ to support...
Analyze why, despite employing various investment appraisal techniques, large investment projects in big corporations may fail...
Analyze why, despite employing various investment appraisal techniques, large investment projects in big corporations may fail to deliver their estimated cash flows. Critically assess how a failed capital project may affect key stakeholders and shareholder value, and also shape the future strategy of investment capital. Maximum 1000 words. Don't copy from others.
Analyze why, despite employing various investment appraisal techniques, large investment projects in big corporations may fail...
Analyze why, despite employing various investment appraisal techniques, large investment projects in big corporations may fail to deliver their estimated cash flows. Critically assess how a failed capital project may affect key stakeholders and shareholder value, and also shape the future strategy of investment capital. *Don't copy the answer from others *Around 400words Thank you very much!
Analyze why, despite employing various investment appraisal techniques, large investment projects in big corporations may fail...
Analyze why, despite employing various investment appraisal techniques, large investment projects in big corporations may fail to deliver their estimated cash flows. Critically assess how a failed capital project may affect key stakeholders and shareholder value, and also shape the future strategy of investment capital.
Analyze why, despite employing various investment appraisal techniques, large investment projects in big corporations may fail...
Analyze why, despite employing various investment appraisal techniques, large investment projects in big corporations may fail to deliver their estimated cash flows. Critically assess how a failed capital project may affect key stakeholders and shareholder value, and also shape the future strategy of investment capital. (<1000words) Please use your own answer!!!!! Thanks a lot!!!
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT