Question

In: Accounting

The capital investment committee of Ellis Transport and Storage Inc. is considering two investment projects. The...

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 $36,100 $115,000 $76,000 $184,000 2 36,100 115,000 58,000 155,000 3 36,100 115,000 29,000 109,000 4 36,100 115,000 13,000 75,000 5 36,100 115,000 4,500 52,000 Total $180,500 $575,000 $180,500 $575,000 Each project requires an investment of $380,000. 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

Warehouse Tracking Technology
Year Net income Cashflow Net income Cashflow
1 $          36,100 $        115,000 $            76,000 $        184,000
2 $          36,100 $        115,000 $            58,000 $        155,000
3 $          36,100 $        115,000 $            29,000 $        109,000
4 $          36,100 $        115,000 $            13,000 $          75,000
5 $          36,100 $        115,000 $               4,500 $          52,000
Total $        180,500 $        575,000 $          180,500 $        575,000
Average $          36,100 $            36,100
Average Investment(380000+0)/2 = $     190,000
1a
Warehouse
Average Rate of return = Net Income / Average Investment
Average Rate of return = $       36,100 / $                       190,000
Average Rate of return = 19%
Tracking Technology
Average Rate of return = Net Income / Average Investment
Average Rate of return = $       36,100 / $                       190,000
Average Rate of return = 19%
1b
Warehouse Tracking Technology
Present value of net cash flow $        435,850 $                       460,662
Less: Amount to be Invested $        380,000 $                       380,000
Net Present Value $          55,850 $                          80,662
Calculation of PV of Cashflow
Warehouse Tracking Technology
Year PV Factor Cashflow Present Value Cashflow Present Value
1 0.909 $        115,000 $          104,535 $        184,000 $          167,256
2 0.826 $        115,000 $            94,990 $        155,000 $          128,030
3 0.751 $        115,000 $            86,365 $        109,000 $            81,859
4 0.683 $        115,000 $            78,545 $          75,000 $            51,225
5 0.621 $        115,000 $            71,415 $          52,000 $            32,292
Total $          435,850 $          460,662

If only one of the two project can be accepted, Tracking Technology project will be accepted as it gives more NPV.


Dear Student,

Best effort has been made to give quality and correct answer. But if you find any issues please comment your concern. I will definitely resolve your query.


Related Solutions

The capital investment committee of Ellis Transport and Storage Inc. is considering two investment projects. The...
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 $49,300 $162,000 $104,000 $259,000 2 49,300 162,000 79,000 219,000 3 49,300 162,000 39,000 154,000 4 49,300 162,000 17,000 105,000 5 49,300 162,000 7,500 73,000 Total $246,500 $810,000 $246,500 $810,000 Each project requires an...
The capital investment committee of Ellis Transport and Storage Inc. is considering two investment projects. The...
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 $50,400 $164,000 $106,000 $262,000 2 50,400 164,000 81,000 221,000 3 50,400 164,000 40,000 156,000 4 50,400 164,000 18,000 107,000 5 50,400 164,000 7,000 74,000 Total $252,000 $820,000 $252,000 $820,000 Each project requires an...
The capital investment committee of Ellis Transport and Storage Inc. is considering two investment projects. The...
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 $138,000 $92,000 $221,000 2 44,000 138,000 70,000 186,000 3 44,000 138,000 35,000 131,000 4 44,000 138,000 15,000 90,000 5 44,000 138,000 8,000 62,000 Total $220,000 $690,000 $220,000 $690,000 Each project requires an...
The capital investment committee of Ellis Transport and Storage Inc. is considering two investment projects. The...
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   100,000    34,400   108,000 5    (3,600)    70,000    34,400   108,000 Total $172,000 $540,000 $172,000 $540,000 Each project...
The capital investment committee of Ellis Transport and Storage Inc. is considering two investment projects. The...
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 $37,800 $120,000 $79,000 $192,000 2 37,800 120,000 60,000 162,000 3 37,800 120,000 30,000 114,000 4 37,800 120,000 13,000 78,000 5 37,800 120,000 7,000 54,000 Total $189,000 $600,000 $189,000 $600,000 Each project requires an...
The capital investment committee of Ellis Transport and Storage Inc. is considering two investment projects. The...
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 $47,500 $147,000 $100,000 $235,000 2 47,500 147,000 76,000 198,000 3 47,500 147,000 38,000 140,000 4 47,500 147,000 17,000 96,000 5 47,500 147,000 6,500 66,000 Total $237,500 $735,000 $237,500 $735,000 Each project requires an...
t he capital investment committee of Ellis Transport and Storage Inc. is considering two investment projects....
t he 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 $137,000 $92,000 $219,000 2 44,000 137,000 70,000 185,000 3 44,000 137,000 35,000 130,000 4 44,000 137,000 15,000 89,000 5 44,000 137,000 8,000 62,000 Total $220,000 $685,000 $220,000 $685,000 Each project requires...
The capital investment committee of Cross Continent Trucking Inc. is considering two capital investments. The estimated...
The capital investment committee of Cross Continent Trucking Inc. is considering two capital investments. 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 $50,400 $163,000 $106,000 $261,000 2 50,400 163,000 81,000 220,000 3 50,400 163,000 40,000 155,000 4 50,400 163,000 18,000 106,000 5 50,400 163,000 7,000 73,000 Total $252,000 $815,000 $252,000 $815,000 Each project requires an investment...
The capital investment committee of Arches Landscaping Company is considering two capital investments. The estimated income...
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 $205,000 $132,000 $328,000 2 63,000 205,000 101,000 277,000 3 63,000 205,000 50,000 195,000 4 63,000 205,000 22,000 133,000 5 63,000 205,000 10,000 92,000 Total $315,000 $1,025,000 $315,000 $1,025,000 Each project requires an investment of...
The capital investment committee of Arches Landscaping Company is considering two capital investments. The estimated income...
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 $52,200 $164,000 $110,000 $262,000 2 52,200 164,000 84,000 221,000 3 52,200 164,000 42,000 156,000 4 52,200 164,000 18,000 107,000 5 52,200 164,000 7,000 74,000 Total $261,000 $820,000 $261,000 $820,000 Each project requires an investment of...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT