Question

In: Accounting

Exercise 11-11 Comparison of Projects Using Net Present Value [LO11-2] Labeau Products, Ltd., of Perth, Australia,...

Exercise 11-11 Comparison of Projects Using Net Present Value [LO11-2]

Labeau Products, Ltd., of Perth, Australia, has $28,000 to invest. The company is trying to decide between two alternative uses for the funds as follows:

  

Invest in
Project X
Invest in
Project Y
  Investment required $ 28,000    $ 28,000
  Annual cash inflows $ 8,000   
  Single cash inflow at the end of 6 years $ 65,000
  Life of the project 6 years 6 years

  

The company’s discount rate is 16%.

   

Click here to view Exhibit 11B-1 and Exhibit 11B-2, to determine the appropriate discount factor(s) using tables.

    

Required:
a.

Determine the net present values.

     

b. Which alternative would you recommend that the company accept?
Project X
Project Y

Solutions

Expert Solution

Statement showing Cash flows Project X Project Y
Particulars Time PVf 16% Amount PV
Cash Outflows                                -                        1.00         (28,000.00)         (28,000.00)         (28,000.00)         (28,000.00)
PV of Cash outflows = PVCO         (28,000.00)         (28,000.00)
Cash inflows                            1.00                  0.8621              8,000.00              6,896.55                           -  
Cash inflows                            2.00                  0.7432              8,000.00              5,945.30                           -  
Cash inflows                            3.00                  0.6407              8,000.00              5,125.26                           -  
Cash inflows                            4.00                  0.5523              8,000.00              4,418.33                           -  
Cash inflows                            5.00                  0.4761              8,000.00              3,808.90                           -  
Cash inflows                            6.00                  0.4104              8,000.00              3,283.54            65,000.00            26,678.75
PV of Cash Inflows =PVCI            29,477.89            26,678.75
NPV= PVCI - PVCO              1,477.89            (1,321.25)
b Project X since it has positive NPV

Related Solutions

Exercise 13-14 Comparison of Projects Using Net Present Value [LO13-2] Labeau Products, Ltd., of Perth, Australia,...
Exercise 13-14 Comparison of Projects Using Net Present Value [LO13-2] Labeau Products, Ltd., of Perth, Australia, has $18,000 to invest. The company is trying to decide between two alternative uses for the funds as follows: Invest in Project X Invest in Project Y Investment required $ 18,000 $ 18,000 Annual cash inflows $ 7,000 Single cash inflow at the end of 6 years $ 41,000 Life of the project 6 years 6 years The company’s discount rate is 17%. Click...
Exercise 11-7 Net Present Value Analysis and Simple Rate of Return [LO11-2, LO11-4] Derrick Iverson is...
Exercise 11-7 Net Present Value Analysis and Simple Rate of Return [LO11-2, LO11-4] Derrick Iverson is a divisional manager for Holston Company. His annual pay raises are largely determined by his division’s return on investment (ROI), which has been above 20% each of the last three years. Derrick is considering a capital budgeting project that would require a $4,200,000 investment in equipment with a useful life of five years and no salvage value. Holston Company’s discount rate is 18%. The...
Exercise 11-2 Net Present Value Method [LO11-2] The management of Kunkel Company is considering the purchase...
Exercise 11-2 Net Present Value Method [LO11-2] The management of Kunkel Company is considering the purchase of a $25,000 machine that would reduce operating costs by $6,000 per year. At the end of the machine’s five-year useful life, it will have zero scrap value. The company’s required rate of return is 11%. Click here to view Exhibit 11B-1 and Exhibit 11B-2, to determine the appropriate discount factor(s) using tables.      Required: 1. Determine the net present value of the investment...
Net present value Using a cost of capital of 11​%, calculate the net present value for...
Net present value Using a cost of capital of 11​%, calculate the net present value for the project shown in the following table and indicate whether it is​ acceptable, Initial investment ​(CF 0CF0​) negative 1 comma 143 comma 000−1,143,000 Year ​(t​) Cash inflows ​(CF Subscript tCFt​) 1 $81,000 2 $138,000 3 $193,000 4 $258,000 5 $311,000 6 $377,000 7 $270,000 8 $98,000 9 $45,000 10 $29,000 The net present value​ (NPV) of the project is _____​$ ​(Round to the nearest​...
Problem 11-14A Net Present Value Analysis [LO11-2] Oakmont Company has an opportunity to manufacture and sell...
Problem 11-14A Net Present Value Analysis [LO11-2] Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company’s discount rate is 17%. After careful study, Oakmont estimated the following costs and revenues for the new product:      Cost of equipment needed $ 165,000   Working capital needed $ 67,000   Overhaul of the equipment in two years $ 10,000   Salvage value of the equipment in four years $ 13,000   Annual revenues and costs:   Sales revenues...
Net present value. Independent projects Using a 14% cost of capital, calculate the net present value...
Net present value. Independent projects Using a 14% cost of capital, calculate the net present value for each of the independent projects shown in the following table, and indicate whether each is acceptable. Project A Project B Project C Project D Project E Initial investment $26,000 $500,000 $170,000 $950,000 $80,000 Year Cash inflows 1 $4,000 $100,000 $20,000 $230,000 $ 0 2 4,000 120,000 19,000 230,000 0 3 4,000 140,000 18,000 230,000 0 4 4,000 160,000 17,000 230,000 20,000 5 4,000...
Net present value. Independent projects Using a 14% cost of capital, calculate the net present value...
Net present value. Independent projects Using a 14% cost of capital, calculate the net present value for each of the independent projects shown in the following table, and indicate whether each is acceptable. Project A Project B Project C Project D Project E Initial investment $26,000 $500,000 $170,000 $950,000 $80,000 Year Cash inflows 1 $4,000 $100,000 $20,000 $230,000 $ 0 2 4,000 120,000 19,000 230,000 0 3 4,000 140,000 18,000 230,000 0 4 4,000 160,000 17,000 230,000 20,000 5 4,000...
Labeau Products, Ltd., of Perth, Australia, has $12,000 to invest. The company is trying to decide...
Labeau Products, Ltd., of Perth, Australia, has $12,000 to invest. The company is trying to decide between two alternative uses for the funds as follows: Invest in Project X Invest in Project Y Investment required $ 12,000 $ 12,000 Annual cash inflows $ 4,000 Single cash inflow at the end of 6 years $ 28,000 Life of the project 6 years 6 years The company’s discount rate is 16%. Click here to view Exhibit 13B-1 and Exhibit 13B-2, to determine...
Labeau Products, Ltd., of Perth, Australia, has $26,000 to invest. The company is trying to decide...
Labeau Products, Ltd., of Perth, Australia, has $26,000 to invest. The company is trying to decide between two alternative uses for the funds as follows: Invest in Project X Invest in Project Y Investment required $ 26,000 $ 26,000 Annual cash inflows $ 8,000 Single cash inflow at the end of 6 years $ 50,000 Life of the project 6 years 6 years The company’s discount rate is 12%. Click here to view Exhibit 13B-1 and Exhibit 13B-2, to determine...
11-2: Net Present Value (NPV) 11-7: NPV Profiles NPV Your division is considering two projects with...
11-2: Net Present Value (NPV) 11-7: NPV Profiles NPV Your division is considering two projects with the following cash flows (in millions): 0 1 2 3 Project A -$27 $13 $17 $8 Project B -$25 $14 $11 $2 What are the projects' NPVs assuming the WACC is 5%? Round your answer to two decimal places. Enter your answer in millions. For example, an answer of $10,550,000 should be entered as 10.55. Project A    $   million Project B    $   million What are the projects' NPVs...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT