Question

P10-21 (similar to) All​ techniques, conflicting rankings   Nicholson Roofing​ Materials, Inc., is considering two mutually exclusive​...

P10-21 (similar to)

All​ techniques, conflicting rankings   Nicholson Roofing​ Materials, Inc., is considering two mutually exclusive​ projects, each with an initial investment of

​$100,000.

The​ company's board of directors has set a​ 4-year payback requirement and has set its cost of capital at

9​%.

The cash inflows associated with the two projects are shown in the following​ table:

LOADING...

.

a. Calculate the payback period for each project. Rank the projects by payback period.

b.  Calculate the NPV of each project. Rank the project by NPV.

c.  Calculate the IRR of each project. Rank the project by IRR.

d.  Make a recommendation.

a.  The payback period of project A is

nothing

years.  ​(Round to two decimal​ places.)

1   $30,000   $85,000
2   $30,000   $50,000
3   $30,000   $10,000
4   $30,000   $10,000
5   $30,000   $10,000
6   $30,000   $10,000

Homework Answers

Answer #1

a)

Payback period:

Project A:

Payback period of project A = Initial investment / cash flow

Payback period of project A = 100,000 / 30,000

Payback period of project A = 3.33 years

Project B:

Cumulative cash flow for year 0 = -100,000

Cumulative cash flow for year 1 = -100,000 + 85,000 = -15,000

Cumulative cash flow for year 2 = -15,000 + 50,000 = 35,000

15,000 /  50,000 = 0.3

Payback period of project B = 1 + 0.3 = 1.30 years

Project B has a better payback period

b)

NPV:

Project A:

NPV = Present value of cash inflows - present value of cash outflows

NPV = Annuity * [1 - 1 / (1 + r)n] / r - Initial investment

NPV = 30,000 * [1 - 1 / (1 + 0.09)6] / 0.09 - 100,000

NPV = 30,000 * [1 - 0.596267] / 0.09 - 100,000

NPV = 30,000 * 4.485919 - 100,000

NPV = $34,577.56

Project B:

NPV = Present value of cash inflows - present value of cash outflows

NPV = -100,000 + 85,000 / (1 + 0.09)1 + 50,000 / (1 + 0.09)2 + 10,000 / (1 + 0.09)3 + 10,000 / (1 + 0.09)4 + 10,000 / (1 + 0.09)5 + 10,000 / (1 + 0.09)6

NPV = $47,333.73

Project B has a higher NPV

c)

IRR:

Project A:

IRR is the rate of return that makes NPV equal to 0:

NPV = 30,000 * [1 - 1 / (1 + R)6] / R - 100,000

Using trial and error method, i.e., after trying various values for R, lets try R as 19.91%

NPV = 30,000 * [1 - 1 / (1 + 0.1991)6] / 0.1991 - 100,000

NPV = 30,000 * [1 - 0.336409] / 0.1991 - 100,000

NPV = 30,000 * 3.332953 - 100,000

NPV = 0

Therefore, IRR of project A is 19.91%

Project B:

IRR is the rate of return that makes NPV equal to 0:

NPV = -100,000 + 85,000 / (1 + R)1 + 50,000 / (1 + R)2 + 10,000 / (1 + R)3 + 10,000 / (1 + R)4 + 10,000 / (1 + R)5 + 10,000 / (1 + R)6

Using trial and error method, i.e.e, after trying various values for R, lets try R as 36.14%

NPV = -100,000 + 85,000 / (1 + 0.3614)1 + 50,000 / (1 + 0.3614)2 + 10,000 / (1 + 0.3614)3 + 10,000 / (1 + 0.3614)4 + 10,000 / (1 + 0.3614)5 + 10,000 / (1 + 0.3614)6

NPV = 0

Therefore, IRR of project B is 36.14%

Project B has a higher IRR

d)

We would recommend project B

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
P10–24 All techniques: Decision among mutually exclusive investments  Pound Industries is attempting to select the best of...
P10–24 All techniques: Decision among mutually exclusive investments  Pound Industries is attempting to select the best of three mutually exclusive projects. The initial investment and after-tax cash inflows associated with these projects are shown in the following table. PLEASE HELP; I DO NOT HAVE A FINANCIAL CALCULATOR AND I CANNOT USE EXCEL SPREADSHEETS; I HAVE A TI84 PLUS, PLEASE BREAK DOWN ON HOW TO GET THE IRR .... I REALLY DON'T UNDERSTAND. THANKS! Cash flows Project A Project B Project C...
All techniques—Decision among mutually exclusive investments??? Pound Industries is attempting to select the best of three...
All techniques—Decision among mutually exclusive investments??? Pound Industries is attempting to select the best of three mutually exclusive projects. The initial investment and?after-tax cash inflows associated with these projects are shown in the following table. Cash flows Project A Project B Project C Initial investment? (CF)    ?$40,000 ?$80,000 ?$90,000 Cash inflows? (CF), tequals=1 to 5 ?$15,000 ?$26,500 ?$27,500 a. Calculate the payback period for each project. b. Calculate the net present value? (NPV) of each? project, assuming that the...
 Shell Camping​ Gear, Inc., is considering two mutually exclusive projects. Each requires an initial investment of...
 Shell Camping​ Gear, Inc., is considering two mutually exclusive projects. Each requires an initial investment of ​$140,000. John​ Shell, president of the​ company, has set a maximum payback period of 4 years. The​ after-tax cash inflows associated with each project are shown in the following​ table: 1 20,000 50,000 2 30,000 40,000 3 40,000 30,000 4 50,000 20,000 5 30,000 30,000 a.  Determine the payback period of each project. b.  Because they are mutually​ exclusive, Shell must choose one. Which...
P10–10 NPV: Mutually exclusive projects  Hook Industries is considering the replacement of one of its old metal...
P10–10 NPV: Mutually exclusive projects  Hook Industries is considering the replacement of one of its old metal stamping machines. Three alternative replacement machines are under consideration. The relevant cash flows associated with each are shown in the following table. The firm’s cost of capital is 15%. Machine A Machine B Machine C Initial investment (CF0)   −$85,000   −$60,000 −$130,000 Year (t) Cash inflows (CFt) 1     $18,000     $12,000      $50,000 2       18,000       14,000        30,000 3       18,000       16,000        20,000 4       18,000       18,000        20,000 5       18,000...
Suppose your firm is considering two mutually exclusive, required projects with the cash flows shown as...
Suppose your firm is considering two mutually exclusive, required projects with the cash flows shown as follows. The required rate of return on projects of both of their risk class is 8 percent, and the maximum allowable payback and discounted payback statistic for the projects are two and three years, respectively. Time 0 1 2 3 Project A Cashflow -20,000 10,000 30,000 1,000 Project B Cashflow -30,000 10,000 20,000 50,000 Calculate the NPV and use the NPV decision rule to...
Axis Corp. is considering an investment in the best of two mutually exclusive projects. Project Kelvin...
Axis Corp. is considering an investment in the best of two mutually exclusive projects. Project Kelvin involves an overhaul of the existing​ system; it will cost ​$70,000 and generate cash inflows of ​$30,000 per year for the next 3 years. Project Thompson involves the replacement of the existing​ system; it will cost ​$275, 000 and generate cash inflows of ​$61 comma 000 per year for 6 years. Using​ a(n) 11.14​% cost of​ capital, calculate each​ project's NPV, and make a...
You are considering two mutually exclusive projects. Based upon risk, the appropriate discount rate for both...
You are considering two mutually exclusive projects. Based upon risk, the appropriate discount rate for both projects is 10%. The first project has an IRR of 22% and an NPV of $22,432. The second project has an IRR of 12% and an NPV of $24,456. Which project should you select? accept both projects since both are acceptable. pick the project with the shorter payback period. choose the project with the higher NPV. unable to determine due to insufficient information. choose...
DEF, Inc. is considering the following two mutually exclusive projects with similar risks Year Project A...
DEF, Inc. is considering the following two mutually exclusive projects with similar risks Year Project A Project B 0 – $60,000 – $60,000 1 20,500 18,200 2 15,600 24,400 3 24,400 15,600 4 18,200 20,500 (c) Calculate the payback periods. The target payback period is 2 years. Which project will you choose if you apply the payback period rule?
Calculating Payback Period and NPV - Fuji software, Inc., has the following mutually exclusive projects Year...
Calculating Payback Period and NPV - Fuji software, Inc., has the following mutually exclusive projects Year Project A Project B 0 -$15,000 -$18,000 1 9,500 10,500 2 6,000 7,000 3 2,400 6,000 a. Suppose Fuji’s payback period cutoff is two years. Which of these two projects should be chosen? b. Suppose Fuji uses the NPV rule to rank these two projects. Which project should be chosen if the appropriate discount rate is 15 percent?
Axis Corp. is considering an investment in the best of two mutually exclusive projects. Project Kelvin...
Axis Corp. is considering an investment in the best of two mutually exclusive projects. Project Kelvin involves an overhaul of the existing​ system; it will cost ​$20,000 and generate cash inflows of ​$15,000 per year for the next 3 years. Project Thompson involves replacement of the existing​ system; it will cost ​$265,000 and generate cash inflows of ​$61,000 per year for 6 years. Using​ a(n) 9.28​% cost of​ capital, calculate each​ project's NPV, and make a recommendation based on your...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT