Question

Hearne Company has a number of potential capital investments. Because these projects vary in nature, initial investment, and time horizon, management is finding it difficult to compare them. Assume straight line depreciation method is used.   

Project 1: Retooling Manufacturing Facility

This project would require an initial investment of $5,700,000. It would generate $1,018,000 in additional net cash flow each year. The new machinery has a useful life of eight years and a salvage value of $1,204,000.

Project 2: Purchase Patent for New Product

The patent would cost $3,995,000, which would be fully amortized over five years. Production of this product would generate $838,950 additional annual net income for Hearne.

Project 3: Purchase a New Fleet of Delivery Trucks

Hearne could purchase 25 new delivery trucks at a cost of $200,000 each. The fleet would have a useful life of 10 years, and each truck would have a salvage value of $6,700. Purchasing the fleet would allow Hearne to expand its customer territory resulting in $1,050,000 of additional net income per year.


Required:
1. Determine each project's accounting rate of return. (Round your answers to 2 decimal places.)

       

2. Determine each project's payback period. (Round your answers to 2 decimal places.)

       

3. Using a discount rate of 10 percent, calculate the net present value of each project. (Future Value of $1, Present Value of $1, Future Value Annuity of $1, Present Value Annuity of $1.) (Use appropriate factor(s) from the tables provided. Round your intermediate calculations to 4 decimal places and final answers to 2 decimal places.)

       

4. Determine the profitability index of each project and prioritize the projects for Hearne. (Round your intermediate calculations to 2 decimal places. Round your final answers to 4 decimal places.)

    

Answer 1

Particulars	Project 1	Project 1	Project 3
1.Accounting Rate of Return(Based on Initial Investment)	8.00	1.00	11.34
Accounting Rate of Return(Based on average Investment)	13.21	2.00	21.94
2.Payback period	5.60	4.76	4.76
3.NPV	2,92,594.20	-8,14,708.34	15,16,401.25
4.Profitability Index	1.05	0.80	1.30
Raking	2.00	3.00	1.00

Workings:

Particulars	Project 1	Project 1	Project 3
a.Initial Investment	57,00,000.00	39,95,000.00	50,00,000.00
			(25*200000)
b.Net cash flow each year	10,18,000.00	8,38,950.00	10,50,000.00
c.Life	8.00	5.00	10.00
d.Salvage Value	12,04,000.00	-	1,67,500.00
			(6700*25)
e.Depreciation/amortization per year =(Cost-salvage value)/life	5,62,000.00	7,99,000.00	4,83,250.00
	(5700000-1204000)/8	(3995000-0)/5	(5000000-167500)/10
f.Net income after depreciation(b-e)	4,56,000.00	39,950.00	5,66,750.00
g.Average Investment(a+d)/2	34,52,000.00	19,97,500.00	25,83,750.00
h.ARR(Based on Initial Investment)(f/a)*100	8.00	1.00	11.34
i.ARR(Based on average Investment)(f/g)*100	13.21	2.00	21.94
j.Payback period=a/b	5.60	4.76	4.76
k.PVIFA(10%,Life)	5.3349	3.7908	6.1446
l.PV of net cash inflow(b*k)	54,30,928.20	31,80,291.66	64,51,830.00
m.PVIF(10%,Life)	0.4665	0.6209	0.3855
n.PV of salvage amount(d*m)	5,61,666.00	-	64,571.25
o.Total PV of cashflows(l+n)	59,92,594.20	31,80,291.66	65,16,401.25
p.NPV(o-a)	2,92,594.20	-8,14,708.34	15,16,401.25
q.PI(o/a)	1.05	0.80	1.30
r.Ranking	2.00	3.00	1.00