Question
Average Rate of Return Method, Net Present Value Method, and Analysis for a Service Company The capital investment committee of Touch of Eden Landscaping Company
Average Rate of Return Method, Net Present Value Method, and Analysis for a Service Company
The capital investment committee of Touch of Eden Landscaping Company is considering two capital investments. The estimated income from operations and net cash flows from each investment are as follows:
Front-End Loader | Greenhouse Fixtures | |||||||
Year | Income from Operations | Net Cash Flow | Income from Operations | Net Cash Flow | ||||
1 | $23,000 | $ 35,000 | $10,200 | $ 22,200 | ||||
2 | 20,000 | 32,000 | 10,200 | 22,200 | ||||
3 | 12,000 | 24,000 | 10,200 | 22,200 | ||||
4 | (2,000) | 10,000 | 10,200 | 22,200 | ||||
5 | (2,000) | 10,000 | 10,200 | 22,200 | ||||
$51,000 | $111,000 | $51,000 | $111,000 |
Each project requires an investment of $60,000. Straight-line depreciation will be used, and no residual value is expected. The committee has selected a rate of 12% for purposes of the net present value analysis.
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 |
Required:
1a. Compute the average rate of return for each investment. If required, round your answer to one decimal place. %
Average Rate of Return | |
Greenhouse | % |
Front End Loader | % |
1b. Compute the net present value for each investment. Use the present value of $1 table above. If required, round to the nearest dollar.
Front End Loader | Greenhouse | |
Present value of net cash flow total | $ | $ |
Less amount to be invested | $ | $ |
Net present value | $ | $ |
2. The front end loader has a larger net present value because larger cash flows occur earlier in time compared to the greenhouse fixtures. Thus, if only one of the two projects can be accepted, the front end loader would be the more attractive.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started