ACCTG 101 Lecture Notes - Lecture 29: Cash Flow, Discounted Cash Flow, Investment
Document Summary
Get access
Related Documents
Related Questions
Capital Budgeting | |||||||||||
Glacier Creek Textiles is planning to purchase new manufacturing equipment. The equipment has an acquisition cost of $100,000, an estimated useful life of five years and no residual value. The company uses a 12% rate of return to evaluate capital projects. The cash flows for the five years: | |||||||||||
Year | Net Cash Outflows | Net Cash Inflows | |||||||||
Amount invested | |||||||||||
0 | ($100,000) | ||||||||||
1 | 25,000 | ||||||||||
2 | 29,000 | ||||||||||
3 | 26,000 | ||||||||||
4 | 28,000 | ||||||||||
5 | 35,000 | ||||||||||
Requirements | |||||||||||
1. Compute the accounting rate of return. | |||||||||||
2. Compute the net present value of the investment using Excel's PV function. | |||||||||||
3. Compute the net present value of the investment using Excel's NPV function. | |||||||||||
4. Compute the profitability index, rounded to two decimal places. | |||||||||||
5. Compute the internal rate of return of the investment using Excel's IRR function. Display to two decimal places, but do not round. | |||||||||||
Excel Skills | |||||||||||
1. Function PV | |||||||||||
2. Function NPV | |||||||||||
3. Function IRR | |||||||||||
Evaluate Glacier Creek Textiles' new manufacturing equipment. | ||||||
Data | ||||||
Annual discount Rate | 0.12 | |||||
Cash Flow Year 0 (Cost) | (100,000) | |||||
Cash Flow Year 1 | 25,000 | |||||
Cash Flow Year 2 | 29,000 | |||||
Cash Flow Year 3 | 26,000 | |||||
Cash Flow Year 4 | 28,000 | |||||
Cash Flow Year 5 | 35,000 | |||||
Useful Life in years | 5 | |||||
Residual value | 0 | |||||
Requirement 1 | Compute the Accounting Rate of Return | |||||
Average annual operating income | Average amount invested | Accounting Rate of Return - ARR | ||||
xxxxxxxxxxxxxxxxxxxxxxxxxxxxxx | xxxxxxxxxxxxxx | xxxxxxxxxxxxxxxxx | ||||
Requirement 2 | Compute the net present value of the investment using Excel's PV function. | |||||
Period | Cash Flows | |||||
1 | (22,321) | Note: The first period is shown as an example. | ||||
2 | xxxxxxxx | |||||
3 | xxxxxxxx | |||||
4 | xxxxxxxx | |||||
5 | xxxxxxxx | |||||
Present value of net cash flows | xxxxxxxx | Note: PV calculates the present value as a negative amount. | ||||
Cost of Asset | xxxxxxxx | |||||
Net Present Value | xxxxxxxx | |||||
Requirement 3 | Compute the net present value of the investment using Excel's NPV function | |||||
Present value of net cash flows | xxxxxxxxxx | |||||
Cost of asset | xxxxxxxxxx | |||||
Net Present Value | xxxxxxxxxx | |||||
Requirement 4 | Compute the profitability index, rounded to two decimal places. | |||||
Profitability index | xxxxxxxxxx | |||||
Requirement 5 | Compute the internal rate of return of the investment using Excel's IRR function. | |||||
Display to two decimal places, but do not round. | ||||||
IRR | xxxxxxxxx | Note: IRR requires a negative amount for the investment. |
Places with xxxxx's are what needs to be filled in, and it's for excel so if I could see the references to which numbers and the formula used that would be helpful. Thank you!!
Alternative Capital Investments The investment committee ofShield Insurance Co. is evaluating two projects, office expansionand upgrade to computer servers. The projects have different usefullives, but each requires an investment of $1,239,000. The estimatednet cash flows from each project are as follows:
Alternative Capital Investments
The investment committee of Shield Insurance Co. is evaluatingtwo projects, office expansion and upgrade to computer servers. Theprojects have different useful lives, but each requires aninvestment of $1,239,000. The estimated net cash flows from eachproject are as follows:
The committee has selected a rate of 15% for purposes of netpresent value analysis. It also estimates that the residual valueat the end of each project's useful life is $0, but at the end ofthe fourth year, the office expansion's residual value would be$433,000.
Required:
If required, use the minus sign to indicate a negative netpresent value.
1. For each project, compute the net presentvalue. Use the present value of an annuity of $1 table above.Ignore the unequal lives of the projects. If required, round to thenearest dollar.
Office Expansion | Server Upgrade | |
Present value of annual net cash flows | $ _________________ | $ _________________ |
Less amount to be invested | $ _________________ | $ _________________ |
Net present value | $ _________________ | $ _________________ |
2. For each project, compute the net presentvalue, assuming that the office expansion is adjusted to afour-year life for purposes of analysis. Use the present value of$1 table above.
Office Expansion | Server Upgrade | |
Present value of net cash flow total | $ _________________ | $ _________________ |
Less amount to be invested | $ _________________ | $ _________________ |
Net present value | $ _________________ | $ _________________ |
3. The net present value of the two projectsover equal lives indicates that the _________________ has a highernet present value and would be a superior investment.