Question

In: Accounting

Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of...

Average Rate of Return Method, Net Present Value Method, and Analysis

The capital investment committee of Ellis Transport and Storage Inc. is considering two investment projects. The estimated income from operations and net cash flows from each investment are as follows:

Warehouse Tracking Technology
Year Income from
Operations
Net Cash
Flow
Income from
Operations
Net Cash
Flow
1 $43,200 $133,000 $91,000 $213,000
2 43,200 133,000 69,000 180,000
3 43,200 133,000 35,000 126,000
4 43,200 133,000 15,000 86,000
5 43,200 133,000 6,000 60,000
Total $216,000 $665,000 $216,000 $665,000

Each project requires an investment of $480,000. Straight-line depreciation will be used, and no residual value is expected. The committee has selected a rate of 10% for purposes of the net present value analysis.

Present Value of $1 at Compound Interest
Year 6% 10% 12% 15% 20%
1 0.943 0.909 0.893 0.870 0.833
2 0.890 0.826 0.797 0.756 0.694
3 0.840 0.751 0.712 0.658 0.579
4 0.792 0.683 0.636 0.572 0.482
5 0.747 0.621 0.567 0.497 0.402
6 0.705 0.564 0.507 0.432 0.335
7 0.665 0.513 0.452 0.376 0.279
8 0.627 0.467 0.404 0.327 0.233
9 0.592 0.424 0.361 0.284 0.194
10 0.558 0.386 0.322 0.247 0.162

Required:

1a. Compute the average rate of return for each investment. If required, round your answer to one decimal place.

Average Rate of Return
Warehouse %
Tracking Technology %

1b. Compute the net present value for each investment. Use the present value of $1 table above. If required, use the minus sign to indicate a negative net present value.

Warehouse Tracking Technology
Present value of net cash flow total $ $
Less amount to be invested $ $
Net present value $ $

2. The warehouse has a   net present value as tracking technology cash flows occur   in time. Thus, if only one of the two projects can be accepted, the   would be the more attractive.

Solutions

Expert Solution

1a. Average rate of return = Average annual net earnings after taxes / Initial investment *100%

Warehouse: Average annual net earnings = $216,000/5 = $43,200

Initial investment = $480,000

Therefore, Average rate of return = 43,200/480,000*100 = 9%

Tracking Technology: Average annual net earnings = $216,000/5 = $43,200

Initial investment = $480,000

Therefore, Average rate of return = 43,200/480,000*100 = 9%

1b. Warehouse: Since the cash flow of each year is $133,000

Therefore, present value of cash flow = $133,000 * total discounting factors for 5 years @10%

= $133,000 * (0.909+0.826+0.751+0.683+0.621) = $133,000*3.79 = $504,070

Amount to be invested = $480,000

Therefore, Net Present Value = $504,070 - $480,000 = $24,070

Tracking Technology: Present value of cash flow = Each year net cash flow * discounting factor @10% of each year for 5 years

Therefore, present value of cash flow = $213,000*0.909 + $180,000*0.826 + $126,000*0.751 + $86,000*0.683 + $60,000*0.621 = $532,921

  Amount to be invested = $480,000

  Therefore, Net Present Value = $532,921 - $480,000 = $52,921

2. If only one of the two projects can be accepted, then the investment in Warehouse would be more attractive as its NPV is better compared to the Tracking Technology at the same annual rate of return.

  


Related Solutions

Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of...
Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of Ellis Transport and Storage Inc. is considering two investment projects. The estimated income from operations and net cash flows from each investment are as follows: Warehouse Tracking Technology Year Income from Operations Net Cash Flow Income from Operations Net Cash Flow 1 $58,000 $190,000 $122,000 $304,000 2 58,000 190,000 93,000 257,000 3 58,000 190,000 46,000 181,000 4 58,000 190,000 20,000 124,000 5 58,000 190,000...
Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of...
Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of Ellis Transport and Storage Inc. is considering two investment projects. The estimated income from operations and net cash flows from each investment are as follows: Warehouse Tracking Technology Year Income from Operations Net Cash Flow Income from Operations Net Cash Flow 1 $42,000 $138,000 $88,000 $221,000 2 42,000 138,000 67,000 186,000 3 42,000 138,000 34,000 131,000 4 42,000 138,000 15,000 90,000 5 42,000 138,000...
Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of...
Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of Ellis Transport and Storage Inc. is considering two investment projects. The estimated income from operations and net cash flows from each investment are as follows: Warehouse Tracking Technology Year Income from Operations Net Cash Flow Income from Operations Net Cash Flow 1 $34,000 $110,000 $71,000 $176,000 2 34,000 110,000 54,000 149,000 3 34,000 110,000 27,000 105,000 4 34,000 110,000 12,000 72,000 5 34,000 110,000...
Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of...
Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of Ellis Transport and Storage Inc. is considering two investment projects. The estimated income from operations and net cash flows from each investment are as follows: Warehouse Tracking Technology Year Income from Operations Net Cash Flow Income from Operations Net Cash Flow 1 $63,000 $207,000 $132,000 $331,000 2 63,000 207,000 101,000 279,000 3 63,000 207,000 50,000 197,000 4 63,000 207,000 22,000 135,000 5 63,000 207,000...
Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of...
Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of Ellis Transport and Storage Inc. is considering two investment projects. The estimated income from operations and net cash flows from each investment are as follows: Warehouse Tracking Technology Year Income from Operations Net Cash Flow Income from Operations Net Cash Flow 1 $63,000 $197,000 $132,000 $315,000 2 63,000 197,000 101,000 266,000 3 63,000 197,000 50,000 187,000 4 63,000 197,000 22,000 128,000 5 63,000 197,000...
Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of...
Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of Ellis Transport and Storage Inc. is considering two investment projects. The estimated income from operations and net cash flows from each investment are as follows: Warehouse Tracking Technology Year Income from Operations Net Cash Flow Income from Operations Net Cash Flow 1 $58,800 $180,000 $123,000 $288,000 2 58,800 180,000 94,000 243,000 3 58,800 180,000 47,000 171,000 4 58,800 180,000 21,000 117,000 5 58,800 180,000...
Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of...
Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of Ellis Transport and Storage Inc. is considering two investment projects. The estimated income from operations and net cash flows from each investment are as follows: Warehouse Tracking Technology Year Income from Operations Net Cash Flow Income from Operations Net Cash Flow 1 $42,500 $139,000 $89,000 $222,000 2 42,500 139,000 68,000 188,000 3 42,500 139,000 34,000 132,000 4 42,500 139,000 15,000 90,000 5 42,500 139,000...
Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of...
Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of Overnight Express Inc. is considering two investment projects. The estimated income from operations and net cash flows from each investment are as follows: Distribution Center Expansion Internet Tracking Technology Year Income from Operations Net Cash Flow Income from Operations Net Cash Flow 1 $ 66,000 $ 226,000 $200,000 $ 360,000 2 66,000 226,000 90,000 250,000 3 66,000 226,000 30,000 190,000 4 66,000 226,000 10,000...
Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of...
Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of Ellis Transport and Storage Inc. is considering two investment projects. The estimated income from operations and net cash flows from each investment are as follows: Warehouse Tracking Technology Year Income from Operations Net Cash Flow Income from Operations Net Cash Flow 1 $46,000 $142,000 $97,000 $227,000 2 46,000 142,000 74,000 192,000 3 46,000 142,000 37,000 135,000 4 46,000 142,000 16,000 92,000 5 46,000 142,000...
Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of...
Average Rate of Return Method, Net Present Value Method, and Analysis The capital investment committee of Ellis Transport and Storage Inc. is considering two investment projects. The estimated income from operations and net cash flows from each investment are as follows: Warehouse Tracking Technology Year Income from Operations Net Cash Flow Income from Operations Net Cash Flow 1 $44,000 $143,000 $92,000 $229,000 2 44,000 143,000 70,000 193,000 3 44,000 143,000 35,000 136,000 4 44,000 143,000 15,000 93,000 5 44,000 143,000...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT