Renaissance Capital Group is considering allocating a limited amount of capital investment funds among four proposals. The amount of proposed investment, estimated operating income, and net cash flow for each proposal are as follows: Proposal Investment Year Operating Income Net Cash Flow Proposal A: $500,000 1 $ 45,000 $ 145,000 Proposal A: 2 40,000 140,000 Proposal A: 3 25,000 125,000 Proposal A: 4 20,000 120,000 Proposal A: 5 5,000 105,000 Total $135,000 $635,000 Proposal B: $400,000 1 $ 40,000 $ 120,000 Proposal B: 2 20,000 100,000 Proposal B: 3 10,000 90,000 Proposal B: 4 10,000 90,000 Proposal B: 5 6,000 86,000 Total $ 86,000 $486,000 Proposal C: $380,000 1 $ 54,000 $ 130,000 Proposal C: 2 49,000 125,000 Proposal C: 3 49,000 125,000 Proposal C: 4 44,000 120,000 Proposal C: 5 44,000 120,000 Total $240,000 $620,000 Proposal D: $675,000 1 $135,000 $270,000 Proposal D: 2 120,000 255,000 Proposal D: 3 90,000 225,000 Proposal D: 4 15,000 150,000 Proposal D: 5 10,000 145,000 Total $370,000 $1,045,000 The company's capital rationing policy requires a maximum cash payback period of 3 years. In addition, a minimum average rate of return of 10% 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. 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. Proposal Cash Payback Period Proposal A Proposal B Proposal C Proposal D 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. Proposal 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 fill in the blank 10 % B fill in the blank 13 % C fill in the blank 16 % D fill in the blank 19 % 4. For the proposals accepted for further analysis in part (3), compute the net present value. Use a rate of 15% and the present value of $1 table above. Round to the nearest dollar. Line Item Description Answer Answer 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. Line Item Description Answer Answer Select proposal to compute Present value index. Present value index (rounded) fill in the blank 31 fill in the blank 32
Renaissance Capital Group is considering allocating a limited amount of capital investment funds among four proposals. The amount of proposed investment, estimated operating income, and net cash flow for each proposal are as follows: Proposal Investment Year Operating Income Net Cash Flow Proposal A: $500,000 1 $ 45,000 $ 145,000 Proposal A: 2 40,000 140,000 Proposal A: 3 25,000 125,000 Proposal A: 4 20,000 120,000 Proposal A: 5 5,000 105,000 Total $135,000 $635,000 Proposal B: $400,000 1 $ 40,000 $ 120,000 Proposal B: 2 20,000 100,000 Proposal B: 3 10,000 90,000 Proposal B: 4 10,000 90,000 Proposal B: 5 6,000 86,000 Total $ 86,000 $486,000 Proposal C: $380,000 1 $ 54,000 $ 130,000 Proposal C: 2 49,000 125,000 Proposal C: 3 49,000 125,000 Proposal C: 4 44,000 120,000 Proposal C: 5 44,000 120,000 Total $240,000 $620,000 Proposal D: $675,000 1 $135,000 $270,000 Proposal D: 2 120,000 255,000 Proposal D: 3 90,000 225,000 Proposal D: 4 15,000 150,000 Proposal D: 5 10,000 145,000 Total $370,000 $1,045,000 The company's capital rationing policy requires a maximum cash payback period of 3 years. In addition, a minimum average rate of return of 10% 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. 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. Proposal Cash Payback Period Proposal A Proposal B Proposal C Proposal D 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. Proposal 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 fill in the blank 10 % B fill in the blank 13 % C fill in the blank 16 % D fill in the blank 19 % 4. For the proposals accepted for further analysis in part (3), compute the net present value. Use a rate of 15% and the present value of $1 table above. Round to the nearest dollar. Line Item Description Answer Answer 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. Line Item Description Answer Answer Select proposal to compute Present value index. Present value index (rounded) fill in the blank 31 fill in the blank 32
Survey of Accounting (Accounting I)
8th Edition
ISBN:9781305961883
Author:Carl Warren
Publisher:Carl Warren
Chapter15: Capital Investment Analysis
Section: Chapter Questions
Problem 15.6.8P
Related questions
Concept explainers
Dividend Policy
A dividend is a part of the profit paid to the shareholder in an organization. The management of the organization has the right to decide the policy for giving a dividend from the earnings to the shareholder. However, an organization is not in the obligation to declare a dividend for the investor. Dividend policy differs from organization to organization. As the management has the only authority to decide dividend rate, dividend amount, and time of dividend payout by considering all other elements that create an impact on the payment of a dividend.
Stocks And Dividends
Stock or equities are generally sold and bought in the Stock Exchange or which is popularly known as the stock market. Stocks are issued in the Stock Exchange for the sole purpose of raising funds for the Corporation or the company itself. Now since an individual has purchased a portion of the Corporation or company, he or she may claim to be a part of the earnings or profit of the company.
Question
Renaissance Capital Group is considering allocating a limited amount of capital investment funds among four proposals. The amount of proposed investment, estimated operating income, and net cash flow for each proposal are as follows:
| Proposal | Investment | Year | Operating Income | Net Cash Flow |
|---|---|---|---|---|
| Proposal A: | $500,000 | 1 | $ 45,000 | $ 145,000 |
| Proposal A: | 2 | 40,000 | 140,000 | |
| Proposal A: | 3 | 25,000 | 125,000 | |
| Proposal A: | 4 | 20,000 | 120,000 | |
| Proposal A: | 5 | 5,000 | 105,000 | |
| Total | $135,000 | $635,000 | ||
| Proposal B: | $400,000 | 1 | $ 40,000 | $ 120,000 |
| Proposal B: | 2 | 20,000 | 100,000 | |
| Proposal B: | 3 | 10,000 | 90,000 | |
| Proposal B: | 4 | 10,000 | 90,000 | |
| Proposal B: | 5 | 6,000 | 86,000 | |
| Total | $ 86,000 | $486,000 | ||
| Proposal C: | $380,000 | 1 | $ 54,000 | $ 130,000 |
| Proposal C: | 2 | 49,000 | 125,000 | |
| Proposal C: | 3 | 49,000 | 125,000 | |
| Proposal C: | 4 | 44,000 | 120,000 | |
| Proposal C: | 5 | 44,000 | 120,000 | |
| Total | $240,000 | $620,000 | ||
| Proposal D: | $675,000 | 1 | $135,000 | $270,000 |
| Proposal D: | 2 | 120,000 | 255,000 | |
| Proposal D: | 3 | 90,000 | 225,000 | |
| Proposal D: | 4 | 15,000 | 150,000 | |
| Proposal D: | 5 | 10,000 | 145,000 | |
| Total | $370,000 | $1,045,000 |
The company's capital rationing policy requires a maximum cash payback period of 3 years. In addition, a minimum average
| 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.
| Proposal | Cash Payback Period |
|---|---|
| Proposal A |
|
| Proposal B |
|
| Proposal C |
|
| Proposal D |
|
2. Giving effect to straight-line
| Proposal | 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 |
|
fill in the blank 10 % |
|
| B |
|
fill in the blank 13 % |
|
| C |
|
fill in the blank 16 % |
|
| D |
|
fill in the blank 19 % |
|
4. For the proposals accepted for further analysis in part (3), compute the net present value. Use a rate of 15% and the present value of $1 table above. Round to the nearest dollar.
| Line Item Description | Answer | Answer |
|---|---|---|
| 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.
| Line Item Description | Answer | Answer |
|---|---|---|
| Select proposal to compute Present value index. |
|
|
| Present value index (rounded) | fill in the blank 31 | fill in the blank 32 |
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Step 1: Introduction to Capital budgeting:
VIEWStep 2: a. Calculate the payback period as follows:
VIEWStep 3: b. Calculate average rate of return as follows:
VIEWStep 4: 3. Decisions:
VIEWStep 5: 4. Calculate the Net Present Value (NPV) as follows:
VIEWStep 6: 5. Calculate the Profitability Index as follows:
VIEWSolution
VIEW
Trending now
This is a popular solution!
Step by step
Solved in 7 steps with 18 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.Recommended textbooks for you
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Managerial Accounting: The Cornerstone of Busines…
Accounting
ISBN:
9781337115773
Author:
Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,