Kopecky Industries Inc. is considering allocating a limited amount of capital investment funds among four proposals....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Kopecky Industries Inc. is considering allocating a limited amount of capital investment funds among four proposals. The amount of proposed investment, estimated income from operations, and net cash flow for each proposal are as follows: Project Name Sierra Tango Uniform Victor Investment $880,008 Investment $1,912,500 Investment $1,425,015 Investment $1,040,013 Income from Net Cash Year Flows Operations Income from Operations Net Cash Flows Income from Operations Net Cash Flows Income from Operations Net Cash Flows 1 $84,000 $240,000 $263,500 $850,000 $202,500 $450,000 $109,000 $390,000 2 84,500 240,000 263,775 850,000 202,500 450,000 109,000 390,000 3 85,000 240,000 264,050 850,000 202,500 450,000 109,000 390,000 4 85,500 240,000 264,325 850,000 202,500 450,000 109,000 390,000 5 86,000 240,000 264,600 850,000 202,500 450,000 109,000 390,000 Total $425,000 $1,200,000 $1,320,250 $4,250,000 $1,012,500 $2,250,000 $545,000 $1,950,000 Present Value of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 0.890 0.826 0.797 0.756 0.694 3 0.840 0.751 0.712 0.658 0.579 4 0.792 0.683 0.636 0.572 0.482 5 0.747 0.621 0.567 0.497 0.402 6 0.705 0.564 0.507 0.432 0.335 7 0.665 0.513 0.452 0.376 0.279 8 0.627 0.467 0.404 0.327 0.233 9 0.592 0.424 0.361 0.284 0.194 10 0.558 0.386 0.322 0.247 0.162 The company's capital rationing policy requires a maximum cash payback period of three years. In addition, a minimum average rate of return of 20% is required on all projects. If the preceding standards are met, the net present value method and present value indexes are used to rank the remaining proposals. Required: 1. Compute the cash payback period for each of the four proposals. Assume that net cash flows are uniform throughout the year. Cash Payback Period Proposal Sierra Proposal Tango Proposal Uniform 3 years 8 months 2 years 3 months 3 years 2 months Proposal Victor 2 years 8 months 2. Giving effect to straight-line depreciation on the investments and assuming no estimated residual value, compute the average rate of return for each of the four proposals. Round to one decimal Average Rate of Return Proposal Sierra % Proposal Tango % Proposal Uniform % Proposal Victor % 3. Using the results from parts (1) and (2) determine which proposals should be accepted for further analysis and which should be rejected. Proposal Sierra Accept / Reject Reject Proposal Tango Proposal Uniform Accept for further analysis Reject Proposal Victor Accept for further analysis 4. For the proposals accepted for further analysis in part (3), compute the net present value. Use a rate of 12% and the present value of $1 table above. If required, use the minus sign to indicate a subtraction or negative net present value. Select the proposal accepted for further analysis. Proposal Tango Proposal Victor Present value of net cash flow total Amount to be invested Net present value 5. Compute the present value index for each of the proposals in part (4). Round to two decimal places. Select the proposal to compute present value index. Present value index (rounded) Proposal Tango Proposal Victor 6. Rank the proposals from most attractive to least attractive, based on the present values of net cash flows computed in part (4). Rank 1st Proposal Tango Rank 2nd Proposal Victor 7. Rank the proposals from most attractive to least attractive, based on the present value indexes computed in part (5). Rank 1st Proposal Tango Rank 2nd Proposal Victor 8. Based on your calculations above, complete the statements below. Looking at the present value computations, Proposal Tango invested. Comparing the two proposals, their present value indices have a significant difference (.20 or more) Considering all this information, Kopecky should proceed with Proposal Tango has the larger net present value. Proposal Tango is attractive in terms of amount of present value per dollar Lastly, Proposal Tango has the larger initial investment. . Kopecky Industries Inc. is considering allocating a limited amount of capital investment funds among four proposals. The amount of proposed investment, estimated income from operations, and net cash flow for each proposal are as follows: Project Name Sierra Tango Uniform Victor Investment $880,008 Investment $1,912,500 Investment $1,425,015 Investment $1,040,013 Income from Net Cash Year Flows Operations Income from Operations Net Cash Flows Income from Operations Net Cash Flows Income from Operations Net Cash Flows 1 $84,000 $240,000 $263,500 $850,000 $202,500 $450,000 $109,000 $390,000 2 84,500 240,000 263,775 850,000 202,500 450,000 109,000 390,000 3 85,000 240,000 264,050 850,000 202,500 450,000 109,000 390,000 4 85,500 240,000 264,325 850,000 202,500 450,000 109,000 390,000 5 86,000 240,000 264,600 850,000 202,500 450,000 109,000 390,000 Total $425,000 $1,200,000 $1,320,250 $4,250,000 $1,012,500 $2,250,000 $545,000 $1,950,000 Present Value of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 0.890 0.826 0.797 0.756 0.694 3 0.840 0.751 0.712 0.658 0.579 4 0.792 0.683 0.636 0.572 0.482 5 0.747 0.621 0.567 0.497 0.402 6 0.705 0.564 0.507 0.432 0.335 7 0.665 0.513 0.452 0.376 0.279 8 0.627 0.467 0.404 0.327 0.233 9 0.592 0.424 0.361 0.284 0.194 10 0.558 0.386 0.322 0.247 0.162 The company's capital rationing policy requires a maximum cash payback period of three years. In addition, a minimum average rate of return of 20% is required on all projects. If the preceding standards are met, the net present value method and present value indexes are used to rank the remaining proposals. Required: 1. Compute the cash payback period for each of the four proposals. Assume that net cash flows are uniform throughout the year. Cash Payback Period Proposal Sierra Proposal Tango Proposal Uniform 3 years 8 months 2 years 3 months 3 years 2 months Proposal Victor 2 years 8 months 2. Giving effect to straight-line depreciation on the investments and assuming no estimated residual value, compute the average rate of return for each of the four proposals. Round to one decimal Average Rate of Return Proposal Sierra % Proposal Tango % Proposal Uniform % Proposal Victor % 3. Using the results from parts (1) and (2) determine which proposals should be accepted for further analysis and which should be rejected. Proposal Sierra Accept / Reject Reject Proposal Tango Proposal Uniform Accept for further analysis Reject Proposal Victor Accept for further analysis 4. For the proposals accepted for further analysis in part (3), compute the net present value. Use a rate of 12% and the present value of $1 table above. If required, use the minus sign to indicate a subtraction or negative net present value. Select the proposal accepted for further analysis. Proposal Tango Proposal Victor Present value of net cash flow total Amount to be invested Net present value 5. Compute the present value index for each of the proposals in part (4). Round to two decimal places. Select the proposal to compute present value index. Present value index (rounded) Proposal Tango Proposal Victor 6. Rank the proposals from most attractive to least attractive, based on the present values of net cash flows computed in part (4). Rank 1st Proposal Tango Rank 2nd Proposal Victor 7. Rank the proposals from most attractive to least attractive, based on the present value indexes computed in part (5). Rank 1st Proposal Tango Rank 2nd Proposal Victor 8. Based on your calculations above, complete the statements below. Looking at the present value computations, Proposal Tango invested. Comparing the two proposals, their present value indices have a significant difference (.20 or more) Considering all this information, Kopecky should proceed with Proposal Tango has the larger net present value. Proposal Tango is attractive in terms of amount of present value per dollar Lastly, Proposal Tango has the larger initial investment. .
Expert Answer:
Related Book For
Posted Date:
Students also viewed these finance questions
-
Kopecky Industries Inc. is considering allocating a limited amount of capital investment funds among four proposals. The amount of proposed investment, estimated income from operations, and net cash...
-
Data Stream Communications Inc. is considering allocating a limited amount of capital investment funds among four proposals. The amount of proposed investment, estimated income from operations, and...
-
If the end of the cord is pulled downward with speed v C , determine the angular velocities of pulleys A and B and the speed of block D. Assume that the cord does not slip on the pulleys. Given: VC =...
-
Medical Mutual Insurance is investigating the cost of a routine office visit to family-practice physicians in the Rochester, New York, area. The following is a list of family-practice physicians in...
-
Describe the shorthand representation of the structure of a relational database. Illustrate this technique by representing the database for Colonial Adventure Tours shown in Figures 1-15 through 1-19...
-
List and discuss four characteristics of an effective sales presentation or demonstration.
-
Derek Lee, vice president of finance for Atlanta Company, has recently been asked to discuss with the companys division controllers the proper accounting for extraordinary items. Derek Lee prepared...
-
What are the pros and cons to automate employment benefits tasks and functions?
-
The following costs related to the purchase of production equipment were incurred by Barco, Inc. Which item is capitalized? A. Depreciation costs during the first year of life B. Interest costs...
-
Krispy Kremes internally appointed independent investigation into its business practices concluded that the companys accounting errors were intentional. True/False
-
In the case of Edison Schools, Inc., its inadequate disclosure did not affect the amount of net ____________ it reported.
-
Krispy Kremes internal investigation revealed each of the following accounting errors except: (a) The misallocation of compensation expenses to franchise reacquisition costs. (b) The creation of...
-
Which of the following regarding Krispy Kremes round-trip transactions is not correct? (a) Krispy Kreme engaged in contrived equipment sales to franchisees. (b) The transactions inflated franchise...
-
Which of the following is not true regarding the SECs allegations against Adelphia? (a) The company concealed rampant selfdealing by the family that founded and controlled Adelphia. (b) The company...
-
Given the following reaction and concentration of reagents and product from time 1 to time 4 A + B Y Elaborate on how you will determine reaction order and calculate the reaction rate constant for...
-
Why is inventory management important for merchandising and manufacturing firms and what are the main tradeoffs for firms in managing their inventory?
-
Dontics Technology Inc. manufactures and sells two products, digital game players and computer tablets. The fixed costs are $6,640,000, and the sales mix is 65% game players and 35% computer tablets....
-
Fido & Lucy Wholesale Inc., a pet wholesale supplier, was organized on March 1, 2013. Projected sales for each of the first three months of operations are as follows: March $ 750,000 April 900,000...
-
An employee earns $35 per hour and 1.5 times that rate for all hours in excess of 40 hours per week. Assume that the employee worked 52 hours during the week, and that the gross pay prior to the...
-
The end gear connected to the shaft is subjected to the loading shown. If the bearings at \(A\) and \(B\) exert only \(y\) and \(z\) components of force on the shaft, determine the equilibrium torque...
-
The 50 -mm-diameter shaft is supported by journal bearings at \(A\) and \(B\). If the pulleys \(C\) and \(D\) are subjected to the loadings shown, determine the absolute maximum bending stress in the...
-
The pulleys fixed to the shaft are loaded as shown. If the journal bearings at \(A\) and \(B\) exert only horizontal and vertical forces on the shaft, determine the required diameter of the shaft to...
Study smarter with the SolutionInn App