Question

In: Accounting

Ursus, Inc., is considering a project that would have a eleven-year life and would require a...

Ursus, Inc., is considering a project that would have a eleven-year life and would require a $1,848,000 investment in equipment. At the end of eleven years, the project would terminate and the equipment would have no salvage value. The project would provide net operating income each year as follows (Ignore income taxes.):

Sales $ 2,100,000
Variable expenses 1,400,000
Contribution margin 700,000
Fixed expenses:
Fixed out-of-pocket cash expenses $ 370,000
Depreciation 168,000 538,000
Net operating income $ 162,000

Click here to view Exhibit 13B-1 and Exhibit 13B-2, to determine the appropriate discount factor(s) using the tables provided.

All of the above items, except for depreciation, represent cash flows. The company's required rate of return is 9%.

Required:

a. Compute the project's net present value. (Round your intermediate calculations and final answer to the nearest whole dollar amount.)

b. Compute the project's internal rate of return. (Round your final answer to the nearest whole percent.)

c. Compute the project's payback period. (Round your answer to 2 decimal place.)

d. Compute the project's simple rate of return. (Round your final answer to the nearest whole percent.)

Solutions

Expert Solution

A) Net Present Value

Net Operating Income = 162,000

Add: Annual Depreciation = 168,000

Cash Inflow from Project = 330,000

             Present Value of Cash Inflow = Annual Cash Inflow * Present Value Annuity Factor (9%, 11 years)

                                                                  = 330,000 * 6.80519

                                                                 = 2,245,713

Net Present Value = Present Value of cash inflows – Present value of cash outflows

                                = 2,245,713 – 1,848,000

                               = $ 397,713

                Note: As the cash inflows is same throughout the project, therefore annuity table has been used to calculate PV of cash inflows. Result will be same either you discount each year cash flow individually and then sum up all or use annuity table.

B) Internal Rate of Return

Payback Period = 1,848,000/330,000

= 5.6

Now look on Present value annuity table and find out that at what rate for 11 years present value factor is 5.6 or around 5.6. From table, at 13% for 11 years PV is 5.6869 and at 14% for 11 years PV is 5.4527. It means Internal Rate of Return lies between 13 to 14%.

Use the following formula to determine exact IRR

PV at 13% = 330,000 * 5.6869 = 1,876,677

PV at 14% = 330,000 * 5.4527 = 1,799,391

= 13 + {(1,876,677 - 1,848,000) / (1,876,677 – 1,799,391)} * (14 -13)

= 13 + (28,677 / 77,286) * 1

= 13 + 0.37

= 13.37 % or 13 %

C) Payback Period

= Total Initial Investment / Annual Cash Inflows

= 1.848,000 / 330,000

= 5.6 years

D) Simple Rate of Return

= Annual Net Income / Investment

= 162,000 / 1 848,000

= 8.76% or 9%

Note: Throught the calculation present value factors are taken upto 4 decimal places.


Related Solutions

Ursus, Inc., is considering a project that would have a eleven-year life and would require a...
Ursus, Inc., is considering a project that would have a eleven-year life and would require a $1,848,000 investment in equipment. At the end of eleven years, the project would terminate and the equipment would have no salvage value. The project would provide net operating income each year as follows (Ignore income taxes.): Sales $ 2,100,000 Variable expenses 1,400,000 Contribution margin 700,000 Fixed expenses: Fixed out-of-pocket cash expenses $ 370,000 Depreciation 168,000 538,000 Net operating income $ 162,000 Click here to...
Ursus, Inc., is considering a project that would have a eleven-year life and would require a...
Ursus, Inc., is considering a project that would have a eleven-year life and would require a $1,848,000 investment in equipment. At the end of eleven years, the project would terminate and the equipment would have no salvage value. The project would provide net operating income each year as follows (Ignore income taxes.): Sales $ 2,100,000 Variable expenses 1,400,000 Contribution margin 700,000 Fixed expenses: Fixed out-of-pocket cash expenses $ 370,000 Depreciation 168,000 538,000 Net operating income $ 162,000 Click here to...
Ursus, Inc., is considering a project that would have a ten-year life and would require a...
Ursus, Inc., is considering a project that would have a ten-year life and would require a $4,500,000 investment in equipment. At the end of ten years, the project would terminate and the equipment would have no salvage value. The project would provide net operating income each year as follows (Ignore income taxes.): Sales $ 2,900,000 Variable expenses 1,800,000 Contribution margin 1,100,000 Fixed expenses: Fixed out-of-pocket cash expenses $ 350,000 Depreciation 450,000 800,000 Net operating income $ 300,000 Click here to...
Ursus, Inc., is considering a project that would have a five-year life and would require a...
Ursus, Inc., is considering a project that would have a five-year life and would require a $2,400,000 investment in equipment. At the end of five years, the project would terminate and the equipment would have no salvage value. The project would provide net operating income each year as follows (Ignore income taxes.): Sales $ 3,500,000 Variable expenses 2,100,000 Contribution margin 1,400,000 Fixed expenses: Fixed out-of-pocket cash expenses $ 600,000 Depreciation 480,000 1,080,000 Net operating income $ 320,000 Click here to...
Ursus, Inc., is considering a project that would have a ten-year life and would require a...
Ursus, Inc., is considering a project that would have a ten-year life and would require a $1,806,000 investment in equipment. At the end of ten years, the project would terminate and the equipment would have no salvage value. The project would provide net operating income each year as follows (Ignore income taxes.): Sales $ 2,000,000 Variable expenses 1,350,000 Contribution margin 650,000 Fixed expenses: Fixed out-of-pocket cash expenses $ 230,000 Depreciation 180,600 410,600 Net operating income $ 239,400 Click here to...
(Ignore income taxes in this problem.) Ursus Inc., is considering a project that would have a...
(Ignore income taxes in this problem.) Ursus Inc., is considering a project that would have a ten-year life and would require a $1,000,000 investment in equipment. At the end of ten years, the project would terminate and the equipment would have no salvage value. The project would provide net operating income each year as follows: Sales $2,000,000 Variable Expenses $1,400,000 Contribution Margin $600,000 Fixed Expenses $400,000 Net Operating Income $200,000 All of these items, except for depreciation of $92,500 a...
1.Token, is considering a project that would have a ten-year life and would require a $5,980,000...
1.Token, is considering a project that would have a ten-year life and would require a $5,980,000 investment in equipment. At the end of ten years, the project would terminate and the equipment would have no salvage value. The project would provide net operating income each year as follows (Ignore income taxes.): Sales $ 4,000,000 Variable expenses 2,350,000 Contribution margin 1,650,000 Fixed expenses: Fixed out-of-pocket cash expenses $ 500,000 Depreciation 598,000 1,098,000 Net operating income $ 552,000 . All of the...
1.Token, is considering a project that would have a ten-year life and would require a $5,980,000...
1.Token, is considering a project that would have a ten-year life and would require a $5,980,000 investment in equipment. At the end of ten years, the project would terminate and the equipment would have no salvage value. The project would provide net operating income each year as follows (Ignore income taxes.): Sales $ 4,000,000 Variable expenses 2,350,000 Contribution margin 1,650,000 Fixed expenses: Fixed out-of-pocket cash expenses $ 500,000 Depreciation 598,000 1,098,000 Net operating income $ 552,000 . All of the...
15 Lamar Company is considering a project that would have an eight-year life and require a...
15 Lamar Company is considering a project that would have an eight-year life and require a $2,700,000 investment in equipment. At the end of 7 years, the project would terminate and the equipment would have no salvage value. The project would provide net operating income each year as follows: The company's discount rate is 11%. Sales ……………………………………………………………………………………………………………… $3,000,000 Variable expenses ………………………………………………………………………………………… 1,800,000 Contribution margin ……………………………………………………………………………………….. 1,200,000 Fixed expenses Advertising, salaries, and other fixed out-of-pocket costs …. $600,000 Depreciation ………………………………………………………………………….. 355,000...
Jarvey Corporation is studying a project that would have a ten-year life and would require a...
Jarvey Corporation is studying a project that would have a ten-year life and would require a $450,000 investment in equipment which has no salvage value. The project would provide net operating income each year as follows for the life of the project (Ignore income taxes.): Sales (cash) $ 500000 Less cash variable expenses 200000 Contribution margin 300000 Less fixed expenses: Fixed cash expenses $ 150000 Depreciation expenses 45000 195000 Net operating income $ 105000 The company's required rate of return...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT