Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Capital Rationing Decision for a Service Company Involving Four Proposals Clearcast Communications Inc. is considering allocating a limited amount of capital investment funds among four

Capital Rationing Decision for a Service Company Involving Four Proposals

Clearcast 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 net cash flow for each proposal are as follows:

Investment Year Income from Operations Net Cash Flow
Proposal A: $450,000 1 $ 30,000 $ 120,000
2 30,000 120,000
3 20,000 110,000
4 10,000 100,000
5 (30,000) 60,000
$ 60,000 $510,000
Proposal B: 200,000 1 $ 60,000 $ 100,000
2 40,000 80,000
3 20,000 60,000
4 (10,000) 30,000
5 (20,000) 20,000
$ 90,000 $290,000
Proposal C: $320,000 1 $ 36,000 $ 100,000
2 26,000 90,000
3 26,000 90,000
4 16,000 80,000
5 16,000 80,000
$120,000 $ 440,000
Proposal D: $540,000 1 $92,000 $ 200,000
2 72,000 180,000
3 52,000 160,000
4 12,000 120,000
5 (8,000) 100,000
$220,000 $ 760,000

The company's capital rationing policy requires a maximum cash payback period of three years. In addition, a minimum average rate of return of 12% 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.

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:

1. Compute the cash payback period for each of the four proposals.

Cash Payback Period
Proposal A 4 years
Proposal B 2 years 4 months
Proposal C 3 years 6 months
Proposal D 3 years

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. If required, round your answers to one decimal place.

Average Rate of Return
Proposal A fill in the blank 5 %
Proposal B fill in the blank 6 %
Proposal C fill in the blank 7 %
Proposal D fill in the blank 8 %

3. Using the following format, summarize the results of your computations in parts (1) and (2) by placing the calculated amounts in the first two columns on the left and indicate which proposals should be accepted for further analysis and which should be rejected. If required, round your answers to one decimal place.

Proposal Cash Payback Period Average Rate of Return Accept or Reject
A 4 yrs. fill in the blank 10 % Reject
B 2 yrs., 4 mos. fill in the blank 13 % Accept
C 3 yrs., 6 mos. fill in the blank 16 % Reject
D 3 yrs. fill in the blank 19 % Accept

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. Round to the nearest dollar.

Note: Select the proposals in alphabetic order.

Select the proposal accepted for further analysis.
Present value of net cash flow total $fill in the blank 23 $fill in the blank 24
Less amount to be invested $fill in the blank 25 $fill in the blank 26
Net present value $fill in the blank 27 $fill in the blank 28

5. Compute the present value index for each of the proposals in part (4). If required, round your answers to two decimal places.

Note: Select the proposals in alphabetic order.

Select proposal to compute Present value index.
Present value index (rounded) fill in the blank 31 fill in the blank 32

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
Rank 2nd

7. Rank the proposals from most attractive to least attractive, based on the present value indexes computed in part (5).

Rank 1st
Rank 2nd

8. The present value indexes indicate that although Proposal has the larger net present value, it is not as attractive as Proposal in terms of the amount of present value per dollar invested. Proposal requires the larger investment. Thus, management should use investment resources for Proposal before investing in Proposal , absent any other qualitative considerations that may impact the decision.

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Cost Accounting

Authors: M.E. Thukaram Rao

3rd Edition

8122433820, 978-8122433821

More Books

Students also viewed these Accounting questions

Question

Discuss various types of training methods.

Answered: 1 week ago

Question

Illustrate the value of different types of employment tests.

Answered: 1 week ago

Question

Outline key considerations when making a hiring decision.

Answered: 1 week ago