Investment Appraisal for Eddystone plcYour company Eddystone plc produces and distributes cement and heavy building materials forconstruction.The company hasrecently developed a new sustainable cement...

1 answer below »

View more »
Answered Same DaySep 21, 2021

Answer To: Investment Appraisal for Eddystone plcYour company Eddystone plc produces and distributes cement and...

Khushboo answered on Sep 28 2021
150 Votes
INVESTMENT APPRAISAL
INVESTMENT APPRAISAL        2
FROM:
DATE:
SUBJECT: INVESTMENT APPRAISAL
Introduction:
Capital budgeting is the technique used by the business to evaluate the potential major projects and investments. According to this the business will evaluate the cash inflows and cash outflows over the life of the project and will determine whether the business will be able to generate adequate return to meet th
e sufficient target benchmark and this process is also called investment appraisal (Pike, R). There are various technique involved in the capital budgeting technique such as net present value, internal rate of return and many other. Net present value is the difference between the present value of cash inflows and present value of cash outflows (Pogue, M.2004). On the other hand internal rate of return is the rate at which the present value of cash inflow is equals to the present value of cash outflows i.e. the rate at which the net present value is zero.
a) Calculation of the net cash flow from the two options and IT project:
Option 1: In-house
     
    Year 0
    Year 1
    Year 2
    Year 3
    Year 4
    Year 5
    Net revenue
     
     1,200,000
     1,200,000
     1,200,000
     1,200,000
     1,200,000
    Disposal value
     
     
     
     
     
     80,000
    Less: costs
     
     
     
     
     
     
    Initial cost
     1,400,000
     
     
     
     
     
    Driver & Operator
     
     400,000
     416,000
     432,640
     449,946
     467,943
    Fuel
     
     200,000
     208,000
     216,320
     224,973
     233,972
    Running costs, services and repairs
     
     100,000
     104,000
     108,160
     112,486
     116,986
    Total expenses
     1,400,000
     700,000
     728,000
     757,120
     787,405
     818,901
    Net cash flow
     (1,400,000)
     500,000
     472,000
     442,880
     412,595
     461,099
Option 2: Outsourcing
     
    Year 0
    Year 1
    Year 2
    Year 3
    Year 4
    Year 5
    Net revenue
     
    1200000
    1200000
    1200000
    1200000
    1200000
    Less: costs
     
     
     
     
     
     
    Initial cost
    500,000
     
     
     
     
     
    Payment for outsourcing
     
     900,000
     936,000
     973,440
     1,012,378
     1,052,873
    Commission cost @2.5%
     
    30000
    30000
    30000
    30000
    30000
    Total costs
    500,000
    930,000
    966,000
    1,003,440
    1,042,378
    1,082,873
    Net cash Flow
    -500,000
    270,000
    234,000
    196,560
    157,622
    117,127
Investment in IT project:
     
    Year 0
    Year 1
    Year 2
    Year 3
    Year 4
    Year 5
    Annual net savings
     
    500,000
    500,000
    500,000
    500,000
    500,000
    Less: costs
     
     
     
     
     
     
    Initial cost
    -600,000
     
     
     
     
     
    development and implementation cost
     
    300000
    200000
     
     
     
    Annual running costs
     
    200000
    200000
    200000
    200000
    200000
    Total costs
    -600,000
    500,000
    400,000
    200,000
    200,000
    200,000
    Net cash flow
    -600,000
    0
    100,000
    300,000
    300,000
    300,000
b) Calculation of net present value and internal rate of return:
Net Present value = Present value of the cash inflows- Present value of the cash outflows
Internal rate of return (IRR)
Present value of cash inflow – Present value of the cash outflow = Zero
Option 1: In-house
Calculation of net present value
     
    Year 0
    Year 1
    Year 2
    Year 3
    Year 4
    Year 5
    Net cash flow
    -1400000
    500000
    472000
    442880
    412595.2
    461099
    PVF @ 10%
    1
    0.909
    0.826
    0.751
    0.683
    0.621
    Present value
    -1400000
    454545.5
    390083
    332742
    281808
    286306
    Net present value
    345484.7
     
     
     
     
     
Calculation of IRR:
     
    Year 0
    Year 1
    Year 2
    Year 3
    Year 4
    Year 5
    Net cash flow
    -1400000
    500000
    472000
    442880
    412595.2
    461099
    IRR
    20%
     
     
     
     
     
Option 2: Outsourcing
Calculation of net present value
     
    Year 0
    Year 1
    Year 2
    Year 3
    Year 4
    Year 5
    Net cash flow
    -500,000
    270,000
    234,000
    196,560
    157,622
    117,127
    PVF @10%
    1
    0.909
    0.826
    0.751
    0.683
    0.621
    Present value
    -500000
    245455
    193388
    147678
    107658
    72727
    Net...
SOLUTION.PDF

Answer To This Question Is Available To Download

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here
April
January
February
March
April
May
June
July
August
September
October
November
December
2025
2025
2026
2027
SunMonTueWedThuFriSat
30
31
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
1
2
3
00:00
00:30
01:00
01:30
02:00
02:30
03:00
03:30
04:00
04:30
05:00
05:30
06:00
06:30
07:00
07:30
08:00
08:30
09:00
09:30
10:00
10:30
11:00
11:30
12:00
12:30
13:00
13:30
14:00
14:30
15:00
15:30
16:00
16:30
17:00
17:30
18:00
18:30
19:00
19:30
20:00
20:30
21:00
21:30
22:00
22:30
23:00
23:30