Question

In: Finance

Foster Airlines is considering two different computer systems: the Standard System and the Custom Travel System....

Foster Airlines is considering two different computer systems: the Standard System and the Custom Travel System. The projected annual revenues, annual costs, capital outlays, and project life for each system (in after-tax cash flows) are as follows:

Standard System Custom Travel
Annual revenues $540,000 $675,000
Annual operating costs 270,000 360,000
System investment 810,000 945,000
Project life 5 years 5 years

Assume that the required rate of return for the company is 12 percent.

Required:

1. Calculate the NPV for each of the two systems (round discount factor to five decimal places and present values to the nearest dollar):

NPV (Standard System) =____ $

NPV (Custom Travel) = _____$

The NPV calculations imply that the ____  system would be chosen because it has the_______ NPV.

2. Calculate the discount factor associated with the IRR for each project (round calculated discount factor to five decimal places):

Discount factor for Standard System = ______

Discount factor for Custom Travel System = ______

Thus, given the discount factors and using the table for the present value of an annuity, we can say that the IRR for each project is between______% and_____% (round to nearest percent).

Furthermore, the discount factors imply that the IRR for the Custom Travel System is_____ the IRR for the Standard System. Thus, the IRR signals that the economic benefit of the Custom Travel System is_______ the Standard System. Yet, the economic benefit of the Custom Travel System is_______ the Standard System because it has the _______ NPV and thus, _________ firm value more.

Solutions

Expert Solution

NPV = - Cash Outflow + Cash Flow from year / (1+r) ^ n

Required Rate of Return =12%

Custom Travel 0 1 2 3 4 5
Annual revenues ($945,000) $675,000 $675,000 $675,000 $675,000 $675,000
Annual operating costs $360,000 $360,000 $360,000 $360,000 $360,000
Profit $315,000 $315,000 $315,000 $315,000 $315,000
DCF ($945,000) $281,250 $251,116 $224,211 $200,188 $178,739
NPV ($94,162.63)
Standard System 0 1 2 3 4 5
Annual revenues ($810,000) $540,000 $540,000 $540,000 $540,000 $540,000
Annual operating costs 270,000 270,000 270,000 270,000 270,000
Profit $270,000 $270,000 $270,000 $270,000 $270,000
DCF ($810,000) $241,071 $215,242 $192,181 $171,590 $153,205
NPV ($80,710.82)

1. Calculate the NPV for each of the two systems (round discount factor to five decimal places and present values to the nearest dollar):

NPV (Standard System) =($80,710.82)

NPV (Custom Travel) = ($94,162.63)

1) The NPV calculations imply that the Standard System  system would be chosen because it has the least negative NPV.

2) IRR is the rate at which NPV is zero

For Custom Travel NPV at required rate is ($94,162.63)

IRR = Cash Flow Year /(1+R)^ n = 0

Using Trial and Error methods

Discounting Custom Travel at 15%

NPV is ($182340.90) which is further lower than at required rate of 12%

Discounting Custom Travel at 10%

NPV is $65,916 which is higher than at required rate of 10% . However for Ideal IRR NPV has to be 0

Discounting Custom Travel at 9.5%

NPV is ($851) which is Close to Ideal IRR

Similarly using this method further IDEAL IRR for 0 NPV is 9.47955%

Discounting Standard Travel at 15%

NPV is ($156,292) which is further lower than at required rate of 12%

Discounting Custom Travel at 10%

NPV is ($18167) which is lower than at required rate of 10% . However for Ideal IRR NPV has to be 0

Discounting Custom Travel at 9.5%

NPV is ($365) which is Close to Ideal IRR

Similarly using this method further IDEAL IRR for 0 NPV is 9.47955%

Hence Ideal IRR for both Travel cases is 9.47955%

2. Calculate the discount factor associated with the IRR for each project (round calculated discount factor to five decimal places):

Discount factor for Standard System =9.47955%

Discount factor for Custom Travel System =9.47955%

Thus, given the discount factors and using the table for the present value of an annuity, we can say that the IRR for each project is between9.47955%% and 9.5% (round to nearest percent).

Furthermore, the discount factors imply that the IRR for the Custom Travel System is marginally better than the IRR for the Standard System. Thus, the IRR signals that the economic benefit of the Custom Travel System is Marginally more than the Standard System. Yet, the economic benefit of the Custom Travel System is more the Standard System because it has the Better NPV and thus, adding firm value more.


Related Solutions

Disfrutar Travel Agency is considering two different computer systems: the Standard T2 System and the Custom...
Disfrutar Travel Agency is considering two different computer systems: the Standard T2 System and the Custom Travel System. The projected annual revenues, annual costs, capital outlays, and project life for each system (in after-tax cash flows) are as follows: Standard T2 Custom Travel Annual revenues $360,000 $450,000 Annual operating costs 180,000 240,000 System investment 540,000 530,000 Project life 5 years 5 years Assume that the cost of capital for the company is 12 percent. The present value tables provided in...
Keating Hospital is considering two different low-field MRI systems: the Clearlook System and the Goodview System....
Keating Hospital is considering two different low-field MRI systems: the Clearlook System and the Goodview System. The projected annual revenues, annual costs, capital outlays, and project life each system (in after-tax cash flows) are as follows: Clearlook Goodview Annual revenues 720,000 900,000 Annual operating costs 445,000 655,000 System investments 900,000 800,000 Project Life 5 years 5 years Assume that the cost of capital for the company is 8 percent. Required: 1. Calculate the NPV for the Clearlook System. 2. Calculate...
(a) Give an example of two different system functions (two different filters/LTI systems) that have the...
(a) Give an example of two different system functions (two different filters/LTI systems) that have the same magnitude response. (b) Give an example of two different system functions that have the same phase response. (c) Give an example of two different system functions that have the same group delay but have different phase responses. (d) Give an example of two different system functions that have the same ROC.
The Mayo Clinic in Rochester is evaluating two different computer systems for handling provider claims. There...
The Mayo Clinic in Rochester is evaluating two different computer systems for handling provider claims. There are no incremental revenues attached to the projects, so the decision will be made on the basis of the present value of costs. Mayo's corporate cost of capital is 10 percent. Here are the net cash flow estimates in thousands of dollars: a. Assume initially that the systems both have average risk. Which one should be chosen? b. Assume that System X is judged...
A firm is considering whether to install a new computer system. The computer system costs $800,000...
A firm is considering whether to install a new computer system. The computer system costs $800,000 today and is expected to increase the firm’s productivity so much that the firm will earn $250,000 each year for four years starting one year from today. If the real interest rate is 10%, should the firm install the new computer system? (Make sure that you show the formula in your answer. Show your work.)
Pags Industrial Systems Company (PISC) is trying to decide between two different conveyor belt systems. System...
Pags Industrial Systems Company (PISC) is trying to decide between two different conveyor belt systems. System A costs $405,000, has a three-year life, and requires $105,000 in pretax annual operating costs. System B costs $450,000, has a five-year life, and requires $60,000 in pretax annual operating costs. Both systems are to be depreciated straight-line to zero over their lives and will have zero salvage value. Whichever project is chosen, it will not be replaced when it wears out. If the...
Letang Industrial Systems Company (LISC) is trying to decide between two different conveyor belt systems. System...
Letang Industrial Systems Company (LISC) is trying to decide between two different conveyor belt systems. System A costs $335,000, has a four-year life, and requires $129,000 in pretax annual operating costs. System B costs $415,000, has a six-year life, and requires $123,000 in pretax annual operating costs. Suppose the company always needs a conveyor belt system; when one wears out, it must be replaced. Assume the tax rate is 24 percent and the discount rate is 9 percent. Calculate the...
Lang Industrial Systems Company (LISC) is trying to decide between two different conveyor belt systems. System...
Lang Industrial Systems Company (LISC) is trying to decide between two different conveyor belt systems. System A costs $204,000, has a four-year life, and requires $66,000 in pretax annual operating costs. System B costs $288,000, has a six-year life, and requires $60,000 in pretax annual operating costs. Suppose LISC always needs a conveyor belt system; when one wears out, it must be replaced. Assume the tax rate is 35 percent and the discount rate is 10 percent. Calculate the EAC...
Lang Industrial Systems Company (LISC) is trying to decide between two different conveyor belt systems. System...
Lang Industrial Systems Company (LISC) is trying to decide between two different conveyor belt systems. System A costs $204,000, has a four-year life, and requires $66,000 in pretax annual operating costs. System B costs $288,000, has a six-year life, and requires $60,000 in pretax annual operating costs. Both systems are to be depreciated straight-line to zero over their lives and will have zero salvage value. Whichever project is chosen, it will not be replaced when it wears out. The tax...
Letang Industrial Systems Company (LISC) is trying to decide between two different conveyor belt systems. System...
Letang Industrial Systems Company (LISC) is trying to decide between two different conveyor belt systems. System A costs $335,000, has a four-year life, and requires $129,000 in pretax annual operating costs. System B costs $415,000, has a six-year life, and requires $123,000 in pretax annual operating costs. Suppose the company always needs a conveyor belt system; when one wears out, it must be replaced. Assume the tax rate is 24 percent and the discount rate is 9 percent. Calculate the...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT