Question

As the manager of the pension fund, you are frequently targeted by software companies peddling investment simulation software. You have finally narrowed down your choice to two applications. You need to analyze the options by calculating NPV, IRR, and Payback Period based on their purchase price and savings to your company over time. Your staff has prepared a cash-flow table to help you. Year zero shows the purchase price of each application, and the figures listed for years 1-3 represent the savings to the company in successive years.

Year | Application I | Application II |
---|---|---|

0 (today) | -$1.5 million | -$1 million |

1 | $0.8 million | $0.5 million |

2 | $0.7 million | $0.24 million |

3 | $0.3 million | $0.6 million |

You are considering three possible scenarios.

**Question 7:** If the payback period is two years,
which application should be selected?

**Question 8:** If the required rate of return is
15 percent, which application should be selected?

**Question 9:** If the selection criterion is IRR,
which application should be selected?

Respond to questions 7, 8, and 9 above by submitting a single, integrated report that shows your supporting data and calculations. Finally, provide a recommendation and rationale for purchasing either Application I or Application II.

Submit your Basic Capital Budget Analysis Report and Calculations to the dropbox below. Be sure to show your calculations in Excel and provide a narrative analysis in PowerPoint. Your narrative analysis should include your recommendation and rationale for purchasing either Application I or Application II.

Another one of your responsibilities as CFO is to determine the suitability of new and current products. Your CEO has asked you to evaluate Android01. That task will require you to combine data from your production analysis from Project 2 with data from a consultant's study that was done last year. Information provided by the consultant is as follows:

initial investment: $120 million composed of $50 million for the plant and $70 million net working capital (NWC)

yearly expenses from year 1 to year 3: $30 million

yearly revenues from year 1 to year 3: $0

yearly expenses from year 4 to year 10: $55 million

yearly expected revenues from year 4 to year 10: $95 million

yearly expenses from year 11 to year 15: $60 million

yearly expected revenues from year 11 to year 15: $105 million

You are to calculate NPV using the “expected values”. The actual cash flow may be variable (risky) and that is the reason why the discount rate is greater than the riskless rate.

This concludes the information provided by the consultant.

You also have the following information:

Assume that both expenses and revenues for a year occur at the end of the year. NWC pays the bills during the year, but has to be replenished at the end of the year.

Android01 is expected to cannibalize the sales of Processor01 while also reducing the variable costs for the production of Processor01. From years 4 to 10, revenues are expected to fall by $5M, whereas variable costs will go down by $1 million. Processor01 is to be phased out at the end of the 10th year.

At the end of the 15th year, the plant will be scrapped for a salvage value of $10 million. NWC will be recovered.

**Question 10:** Calculate the expected cash flows
from the Android01 project based on the information provided.

**Question 11:** Calculate the NPV for a required
rate of return of 6.5 percent. Also calculate the IRR and the
Payback Period.

Answer #1

As per rules I will answer the first 4 sub parts of the question

7: Payback of Application 1= 2 years (Since amount recovered in 2 years = 0.8+0.7 = 1.5 which is equal to initial investment

Payback of Application 2 = 2 years + (1-0.5-0.24)/0.6 = 2.43 years

Select application 1 since its payback is equal to the required payback

8: Npv Application 1= $ -0.0778 million

NPV Application 2= $ 0.0108 million

Select Application 2 since it has higher NPV

9: IRR- 1= 11.36%

IRR 2= 15.63%

Select application 2 since its IRR>Required rate

PART 4: Final recommendation: Application 2 should be selected since it has a higher NPV. THis means that it is adding a greater value to the business and is more beneficial.

WORKINGS

As the manager of the pension fund, you are frequently targeted
by software companies peddling investment simulation software. You
have finally narrowed down your choice to two applications. You
need to analyze the options by calculating NPV, IRR and Payback
Periodbased on their purchase price and savings to your company
over time. Your staff has prepared a cash-flow table to help you.
Year zero shows the purchase price of each application, and the
figures listed for years 1-3 represent the...

As the manager of the pension fund, you are frequently targeted
by software companies peddling investment simulation software. You
have finally narrowed down your choice to two applications. You
need to analyze the options by calculating NPV, IRR and Payback
Period based on their purchase price and savings to your company
over time. Your staff has prepared a cash-flow table to help you.
Year zero shows the purchase price of each application, and the
figures listed for years 1-3 represent...

Access Part II of the IG009 Assessment Scenarios document. As
the new product development manager, you are considering investment
proposals for two mutually exclusive investment opportunities. The
two proposals must be evaluated using net present value (NPV),
accounting rate of return (ARR), internal rate of return (IRR), and
payback. Review the cash flow information in the “Investments”
section of the Assessment Scenarios document, and then analyze the
investment proposals using Excel or another spreadsheet software to
calculate NPV, ARR, IRR,...

Question 2 (25 marks/Investment Decision Rules and Project Cash
Flows)
Consider a hypothetical economy that has NO tax.
ABC Ltd. is considering investing in a 2-year project which is
expected to generate the following year-end cash flows: C1 = $110
million, C2 = $115 million. The yearly discount rate for the
project is 10%. The initial cost of the project is $200
million.
(a) Compute the profit and NPV of the project.
(b) Based on the answer of part (a),...

Question 2 (25 marks/Investment Decision Rules and Project Cash
Flows)
Consider a hypothetical economy that has NO tax.
ABC Ltd. is considering investing in a 2-year project which is
expected to generate the following year-end cash flows: C1 = $110
million, C2 = $115 million. The yearly discount rate for the
project is 10%. The initial cost of the project is $200
million.
(a) Compute the profit and NPV of the project.
(b) Based on the answer of part (a),...

You work for a software developing firm and the firm is
considering canceling all of their operating leases for the
printers that are used throughout the firm and replace them with
newly acquired printers at a cost of $10.0 million. The expected
IRR from this $10 m investment is 8%/year and the firm’s WACC is
10%.
What do you think is the expected NPV from this investment
(positive, negative, zero, or not sure)? Explain!

Question 2 (25 marks/Investment Decision Rules and Project Cash
Flows)
Consider a hypothetical economy that has NO tax.
ABC Ltd. is considering investing in a 2-year project which is
expected to generate the following year-end cash flows: C1 = $110
million, C2 = $115 million. The yearly discount rate for the
project is 10%. The initial cost of the project is $200
million.
(d) Write down the numerical formula for computing the IRR of
this project. What is the minimum...

You are considering making a movie. The movie is expected to
cost $100 million upfront and takes a year to make. After that, it
is expected to make $80 million in the first year it is released
and $6 million for the following 20 years. Your cost of capital is
10%.
a.) What is the payback period of this investment? (Hint:
consider that you look upfront at this, that is from year=0. For
solving this task it is necessary to...

An investment requires an outlay of $100,000 today. Cash inflow
from the investment are expected to be $40,000 per year at the end
of year 4, 5, 6, 7, and 8. You require a 20% rate of return on this
type of investment. Answer the following questions and explain the
formula for each question:
First draw the time line and specify the cash outflow and
inflow for each period.
Calculate the net present value.
Calculate the Internal rate of return...

Simmons, Inc., is considering a new 4-year project that requires
an initial fixed asset investment of $3.65 million. The fixed asset
is eligible for 100 percent bonus depreciation in the first year.
At the end of the project, the asset can be sold for $460,000. The
project is expected to generate $3.25 million in annual sales, with
annual expenses of $975,000. The project will require an initial
investment of $510,000 in NWC that will be returned at the end of...

ADVERTISEMENT

Get Answers For Free

Most questions answered within 1 hours.

ADVERTISEMENT

asked 3 minutes ago

asked 5 minutes ago

asked 29 minutes ago

asked 39 minutes ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 2 hours ago

asked 2 hours ago

asked 2 hours ago

asked 2 hours ago