Question

In: Accounting

Average Rate of Return Method, Net Present Value Method, and Analysis for a service company The...

Average Rate of Return Method, Net Present Value Method, and Analysis for a service company

The capital investment committee of Arches Landscaping Company is considering two capital investments. The estimated income from operations and net cash flows from each investment are as follows:

Front-End Loader Greenhouse
Year Income from
Operations
Net Cash
Flow
Income from
Operations
Net Cash
Flow
1 $42,000 $137,000 $88,000 $219,000
2 42,000 137,000 67,000 185,000
3 42,000 137,000 34,000 130,000
4 42,000 137,000 15,000 89,000
5 42,000 137,000 6,000 62,000
Total $210,000 $685,000 $210,000 $685,000

Each project requires an investment of $420,000. Straight-line depreciation will be used, and no residual value is expected. The committee has selected a rate of 15% 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
Front-End Loader %
Greenhouse %

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.

Front-End Loader Greenhouse
Present value of net cash flow $ $
Amount to be invested $ $
Net present value $ $

2. Prepare a brief report for the capital investment committee, advising it on the relative merits of the two investments.

The front-end loader has a smaller net present value because cash flows occur earlier in time compared to the greenhouse. Thus, if only one of the two projects can be accepted, the greenhouse would be the more attractive.

Solutions

Expert Solution

Solution 1a:

Average rate or return = Average annual income / Average investment

Average investment = ($420,000 + 0) / 2 = $210,000

Average annual income - Front end loader = $210,000 / 5 = $42,000

Average annual income - Greenhouse = $210,000 / 5 = $42,000

Average rate of return - Front end loader = $42,000 / $210,000 = 20%

Average rate of return - Greenhouse = $42,000 / $210,000 = 20%

Solution 1b:

Computation of Present Value of cash Inflows
Particulars Period PV factor Frontend loader Greenhouse
Amount Present Value Amount Present Value
Cash inflows:
Year 1 1 0.870 $137,000.00 $119,190.00 $219,000.00 $190,530.00
Year 2 2 0.756 $137,000.00 $103,572.00 $185,000.00 $139,860.00
Year 3 3 0.658 $137,000.00 $90,146.00 $130,000.00 $85,540.00
Year 4 4 0.572 $137,000.00 $78,364.00 $89,000.00 $50,908.00
Year 5 5 0.497 $137,000.00 $68,089.00 $62,000.00 $30,814.00
Present value of cash inflows $459,361.00 $497,652.00
Computation of NPV
Particualrs Frontend loader Greenhouse
Present value of cash inflows $459,361.00 $497,652.00
Amount to be invested $420,000.00 $420,000.00
Net Present value $39,361.00 $77,652.00

Solution 2:

The front-end loader has a smaller net present value because cash flows occur earlier in time compared to the greenhouse. Thus, if only one of the two projects can be accepted, the greenhouse would be the more attractive


Related Solutions

Average Rate of Return Method, Net Present Value Method, and Analysis for a service company The...
Average Rate of Return Method, Net Present Value Method, and Analysis for a service company The capital investment committee of Arches Landscaping Company is considering two capital investments. The estimated income from operations and net cash flows from each investment are as follows: Front-End Loader Greenhouse Year Income from Operations Net Cash Flow Income from Operations Net Cash Flow 1 $65,100 $209,000 $137,000 $334,000 2 65,100 209,000 104,000 282,000 3 65,100 209,000 52,000 199,000 4 65,100 209,000 23,000 136,000 5...
Average Rate of Return Method, Net Present Value Method, and Analysis for a service company The...
Average Rate of Return Method, Net Present Value Method, and Analysis for a service company The capital investment committee of Arches Landscaping Company is considering two capital investments. The estimated operating income and net cash flows from each investment are as follows: Front-End Loader Greenhouse Year Operating Income Net Cash Flow Operating Income Net Cash Flow 1 $54,600 $164,000 $115,000 $262,000 2 54,600 164,000 87,000 221,000 3 54,600 164,000 44,000 156,000 4 54,600 164,000 19,000 107,000 5 54,600 164,000 8,000...
Average Rate of Return Method, Net Present Value Method, and Analysis for a service company The...
Average Rate of Return Method, Net Present Value Method, and Analysis for a service company The capital investment committee of Arches Landscaping Company is considering two capital investments. The estimated income from operations and net cash flows from each investment are as follows: Front-End Loader Greenhouse Year Income from Operations Net Cash Flow Income from Operations Net Cash Flow 1 $36,100 $112,000 $76,000 $179,000 2 36,100 112,000 58,000 151,000 3 36,100 112,000 29,000 106,000 4 36,100 112,000 13,000 73,000 5...
Average Rate of Return Method, Net Present Value Method, and Analysis for a service company The...
Average Rate of Return Method, Net Present Value Method, and Analysis for a service company The capital investment committee of Arches Landscaping Company is considering two capital investments. The estimated operating income and net cash flows from each investment are as follows: Front-End Loader Greenhouse Year Operating Income Net Cash Flow Operating Income Net Cash Flow 1 $44,000 $139,000 $92,000 $222,000 2 44,000 139,000 70,000 188,000 3 44,000 139,000 35,000 132,000 4 44,000 139,000 15,000 90,000 5 44,000 139,000 8,000...
Average Rate of Return Method, Net Present Value Method, and Analysis for a service company The...
Average Rate of Return Method, Net Present Value Method, and Analysis for a service company The capital investment committee of Arches Landscaping Company is considering two capital investments. The estimated income from operations and net cash flows from each investment are as follows: Front-End Loader Greenhouse Year Income from Operations Net Cash Flow Income from Operations Net Cash Flow 1 $40,000 $120,000 $84,000 $192,000 2 40,000 120,000 64,000 162,000 3 40,000 120,000 32,000 114,000 4 40,000 120,000 14,000 78,000 5...
Average Rate of Return Method, Net Present Value Method, and Analysis for a service company The...
Average Rate of Return Method, Net Present Value Method, and Analysis for a service company The capital investment committee of Arches Landscaping Company is considering two capital investments. The estimated operating income and net cash flows from each investment are as follows: Front-End Loader Greenhouse Year Operating Income Net Cash Flow Operating Income Net Cash Flow 1 $59,400 $181,000 $125,000 $290,000 2 59,400 181,000 95,000 244,000 3 59,400 181,000 48,000 172,000 4 59,400 181,000 21,000 118,000 5 59,400 181,000 8,000...
Average Rate of Return Method, Net Present Value Method, and Analysis for a service company The...
Average Rate of Return Method, Net Present Value Method, and Analysis for a service company The capital investment committee of Arches Landscaping Company is considering two capital investments. The estimated income from operations and net cash flows from each investment are as follows: Front-End Loader Greenhouse Year Income from Operations Net Cash Flow Income from Operations Net Cash Flow 1 $42,000 $137,000 $88,000 $219,000 2 42,000 137,000 67,000 185,000 3 42,000 137,000 34,000 130,000 4 42,000 137,000 15,000 89,000 5...
Average Rate of Return Method, Net Present Value Method, and Analysis for a service company The...
Average Rate of Return Method, Net Present Value Method, and Analysis for a service company The capital investment committee of Arches Landscaping Company is considering two capital investments. The estimated income from operations and net cash flows from each investment are as follows: Front-End Loader Greenhouse 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...
Average Rate of Return Method, Net Present Value Method, and Analysis for a Service Company The...
Average Rate of Return Method, Net Present Value Method, and Analysis for a Service Company The capital investment committee of Arches Landscaping Company is considering two capital investments. The estimated income from operations and net cash flows from each investment are as follows: Front-End Loader Greenhouse Year Income from Operations Net Cash Flow Income from Operations Net Cash Flow 1 $25,000 $ 40,000 $11,250 $ 26,250 2   20,000    35,000   11,250    26,250 3   7,000    22,000   11,250    26,250 4   3,000    18,000   11,250...
Average Rate of Return Method, Net Present Value Method, and analysis for a Service Company The...
Average Rate of Return Method, Net Present Value Method, and analysis for a Service Company 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 $ 61,400 $135,000 $ 34,400 $108,000 2    51,400   125,000    34,400   108,000 3    36,400   110,000    34,400   108,000 4    26,400...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT