Question

In: Accounting

Franklin Delivery is a small company that transports business packages between New York and Chicago. It...

Franklin Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Franklin Delivery recently acquired approximately $6.7 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds. Todd Payne, the company’s operations manager, believes that the money should be used to expand the fleet of city vans at a cost of $690,000. He argues that more vans would enable the company to expand its services into new markets, thereby increasing the revenue base. More specifically, he expects cash inflows to increase by $280,000 per year. The additional vans are expected to have an average useful life of four years and a combined salvage value of $96,000. Operating the vans will require additional working capital of $32,000, which will be recovered at the end of the fourth year. In contrast, Oscar Vance, the company’s chief accountant, believes that the funds should be used to purchase large trucks to deliver the packages between the depots in the two cities. The conversion process would produce continuing improvement in operating savings and reduce cash outflows as follows: Year 1 Year 2 Year 3 Year 4 $167,000 $315,000 $404,000 $437,000 The large trucks are expected to cost $770,000 and to have a four-year useful life and a $86,000 salvage value. In addition to the purchase price of the trucks, up-front training costs are expected to amount to $17,000. Franklin Delivery’s management has established a 14 percent desired rate of return. (PV of $1 and PVA of $1) (Use appropriate factor(s) from the tables provided.) Required a.&b. Determine the net present value and present value index for each investment alternative. (Negative amounts should be indicated by a minus sign. Round your intermediate calculations and final answers to 2 decimal places.)

Solutions

Expert Solution

cost of vans

690000

cost of delivery truck

770000

investment in working capital

32000

upfront training

17000

cash outflow

722000

cash outflow

787000

Year

operating profit = revenue-operating cost

present value of cash flow = cash flow/(1+r)^n r=14%

Year

operating profit = revenue-operating cost

present value of cash flow = cash flow/(1+r)^n r=14%

1

280000

245614

1

167000

146491.2

2

280000

215450.9

2

315000

242382.3

3

280000

188992

3

404000

272688.5

4

280000

165782.5

4

437000

258739.1

4

128000

75786.28

4

86000

50918.9

sum of present value of cash flow

891625.7

sum of present value of cash flow

971220

cash outflow

722000

cash outflow

787000

net present value

169625.7

net present value

184220

Profitability index

sum of present value of cash inflow/cash outflow

1.234939

Profitability index

sum of present value of cash inflow/cash outflow

1.234079

Company should choose delivery truck as its NPV is better than NPVof Vans


Related Solutions

Thornton Delivery is a small company that transports business packages between New York and Chicago. It...
Thornton Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Thornton Delivery recently acquired approximately $5.2 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds....
Thornton Delivery is a small company that transports business packages between New York and Chicago. It...
Thornton Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Thornton Delivery recently acquired approximately $6.1 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds....
Zachary Delivery is a small company that transports business packages between New York and Chicago. It...
Zachary Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Zachary Delivery recently acquired approximately $6.4 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds....
Thornton Delivery is a small company that transports business packages between New York and Chicago. It...
Thornton Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Thornton Delivery recently acquired approximately $6.4 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds....
Perez Delivery is a small company that transports business packages between New York and Chicago. It...
Perez Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Perez Delivery recently acquired approximately $6.4 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds....
Finch Delivery is a small company that transports business packages between New York and Chicago. It...
Finch Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Finch Delivery recently acquired approximately $6.2 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds....
Jordan Delivery is a small company that transports business packages between New York and Chicago. It...
Jordan Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Jordan Delivery recently acquired approximately $5.7 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds....
Perez Delivery is a small company that transports business packages between New York and Chicago. It...
Perez Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Perez Delivery recently acquired approximately $5.9 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds....
Thornton Delivery is a small company that transports business packages between New York and Chicago. It...
Thornton Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Thornton Delivery recently acquired approximately $7.1 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds....
Jordan Delivery is a small company that transports business packages between New York and Chicago. It...
Jordan Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Jordan Delivery recently acquired approximately $5.6 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds....
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT