Kibata

Sign In

Our Services

Get 15% Discount on your First Order

Order Now
[rank_math_breadcrumb]

Public Health Question

Description

ACT-500: Managerial Accounting XXXXXX-Riyadh-Males
Module 12: Critical Thinking Assignment
Capital Investment Analysis (100 points)
Student’s Name: XXXXXXX
Student’s ID Number: XXXXXXX
Course Code: ACT500
CRN: XXXXXX
Academic Year: 2024 – 2025
Term: First Semester
Instructor Name: XXXXXXX
Prepared Date: 19 November 2024

ACT-500: Managerial Accounting XXXXXX-Riyadh-Males
Module 12: Critical Thinking Assignment
Capital Investment Analysis (100 points)
Student’s Name: XXXXXXX
Student’s ID Number: XXXXXXX
Course Code: ACT500
CRN: XXXXXX
Academic Year: 2024 – 2025
Term: First Semester
Instructor Name: XXXXXXX
Prepared Date: 19 November 2024

The management team of Lisa’s Linens & Furniture is considering the following capital projects:
Project
Cost (SAR)
Annual cash flows (SAR)
New manufacturing plant
2,000,000
310,000
Machinery
320,000
80,000
Leasehold improvements
500,000
118,000
Computers
178,000
497,000
Office furniture
114,000
392,000
Company plan
800,000
230,000
Company car
240,000
77,000

Assume that each project has no salvage value, and the firm uses a discount rate of 10%. Top management has decide

1. For each of the projects, compute the net present value (round to two decimal points), profitability index (round to
Discount Rate: 10%
2. Rank the projects according to each method used in Part 1.
3. Explain how you would recommend to management of the company that the money should be spent. What would
4. Would your answer to Part 3 be different if there was no limit to capital spending? Explain.

tal projects:
Years
13
6
8
3
2
5
3

0%. Top management has decided that only SAR 2,200,000 can be spent in the current year for capital projects.

s), profitability index (round to three decimal points), and internal rate of return (round to two decimal points).

y should be spent. What would be the total NPV of your chosen investments?

Answer 1
Net Present Value (NPV) =
Profitability Index (PI) =

∑ ( Cash Inflows / (1+r)t )​ – Initial Investment
Present Value of Cash Inflows​ / Initial Investment

Internal Rate of Return (IRR) =

IRR is the discount rate at which NPV = 0

Discount Rate ( r )

Project

10%

Initial Investment or Cost (SAR)

New manufacturing plant

2,000,000

Machinery

320,000

Leasehold improvements

500,000

Computers

178,000

Office furniture

114,000

Company plan

800,000

Company car

240,000

New manufacturing plant project
Year
Cash flows (SAR)
0
-2,000,000
1
310,000
2
310,000
3
310,000
4
310,000
5
310,000
6
310,000
7
310,000
8
310,000
9
310,000
10
310,000
11
310,000
12
310,000
13
310,000
NPV
IP
IRR

SAR 202,040.42
1.101
11.91%

Machinery project
Year
0
1
2
3
4
5
6

Cash flows (SAR)
-320,000
80,000
80,000
80,000
80,000
80,000
80,000

NPV
IP
IRR

SAR 28,420.86
1.089
12.98%
Leasehold improvements project
Year
Cash flows (SAR)
0
-500,000
1
118,000
2
118,000
3
118,000
4
118,000
5
118,000
6
118,000
7
118,000
8
118,000

NPV
IP
IRR

SAR 129,521.29
1.259
16.77%
Computers project
Year
0
1
2
3

NPV
IP
IRR

Cash flows (SAR)
-178,000
497,000
497,000
497,000
SAR 1,057,965.44
6.944
273.87%

Year
0
1

Office furniture project
Cash flows (SAR)
-114,000
392,000

2

392,000

NPV
IP
IRR

SAR 566,330.58
5.968
324.80%

Year
0
1
2
3
4
5

Company plan project
Cash flows (SAR)
-800,000
230,000
230,000
230,000
230,000
230,000

NPV
IP
IRR

SAR 71,880.96
1.090
13.46%
Company car project
Year
0
1
2
3

NPV
IP
IRR

Cash flows (SAR)
-240,000
77,000
77,000
77,000
-SAR 48,512.40
0.798
-1.89%

Answer 2
Based on NPV (from highest to lowest):
Project
Computers
Office Furniture
New Manufacturing Plant
Leasehold Improvements
Company Plan
Machinery
Company Car
Based on PI (from highest to lowest):

NPV (SAR)
1,057,965.44
566,330.58
202,040.42
129,521.29
71,880.96
28,420.86
-48,512.40

Project
Computers
Office Furniture
Leasehold Improvements
New Manufacturing Plant
Machinery
Company Plan
Company Car

NPV (SAR)
1,057,965.44
566,330.58
129,521.29
202,040.42
28,420.86
71,880.96
-48,512.40

Based on IRR (from highest to lowest):
Project
Office Furniture
Computers
Leasehold Improvements
Company Plan
Machinery
New Manufacturing Plant
Company Car

NPV (SAR)
566,330.58
1,057,965.44
129,521.29
71,880.96
28,420.86
202,040.42
-48,512.40

Answer 3
To maximize the total NPV, we prioritize projects with the highest PI and NPV while staying within the budget.
Recommended Projects for SAR 2,200,000 Budget
Based on the highest profitability index (PI) and staying within the budget, the selected projects are:
Project
Computers
Office Furniture
Leasehold Improvements
Company Plan
Machinery

Initial Investment or Cost (SAR)
178,000.00
114,000.00
500,000.00
800,000.00
320,000.00
1,912,000.00

Answer 4

If there were no budget constraints, the company should invest in all projects except the Company Car, as it has a ne
The total NPV from all viable projects would then be SAR 2,056,159.55.
The Company Car project should be excluded from the investment plan due to its weaker financial metrics compare
Its Profitability Index (PI), which measures the value created per SAR invested, is relatively low because the cash inf
This indicates that the project does not generate as much value as others in the portfolio. Additionally, its Net Presen
Furthermore, the Internal Rate of Return (IRR) for the Company Car is less favorable because the short project durati
Excluding the Company Car ensures that the limited capital budget is allocated to projects that deliver the greatest fin

Project
New manufacturing plant
Machinery
Leasehold improvements
Computers
Office furniture
Company plan

Initial Investment or Cost (SAR)
2,000,000
320,000
500,000
178,000
114,000
800,000
3,912,000.00

Initial Investment
s​ / Initial Investment

r=10%, t= time period

hich NPV = 0

Annual cash flows (SAR)

Years

310,000

13

80,000

6

118,000

8

497,000

3

392,000

2

230,000

5

77,000

3

PI
6.944
5.968
1.101
1.259
1.09
1.089
0.798

IRR (%)
273.87
324.8
11.91
16.77
13.46
12.98
-1.89

PI
6.944
5.968
1.259
1.101
1.089
1.09
0.798

IRR (%)
273.87
324.8
16.77
11.91
12.98
13.46
-1.89

PI
5.968
6.944
1.259
1.09
1.089
1.101
0.798

IRR (%)
324.8
273.87
16.77
13.46
12.98
11.91
-1.89

I and NPV while staying within the budget.

udget, the selected projects are:
NPV (SAR)
1,057,965.44
566,330.58
129,521.29
71,880.96
28,420.86
1,854,119.13

projects except the Company Car, as it has a negative NPV of SAR -48,512.40.

plan due to its weaker financial metrics compared to the other projects.
R invested, is relatively low because the cash inflows (SAR 77,000 annually) are modest and span only three years.
ers in the portfolio. Additionally, its Net Present Value (NPV) is either low or possibly negative, meaning it fails to add significa
is less favorable because the short project duration and limited cash flows do not sufficiently exceed the company’s 10% cost of
allocated to projects that deliver the greatest financial benefits.

NPV (SAR)
202,040
28,421
129,521
1,057,965
566,331
71,881
2,056,159.55

Net Present Value (NPV):
The NPV is calculated using the formula:
NPV=∑(Ct(1+r)t)−C0
Where:
– Ct = Cash flow at time t
– r = Discount rate (10% or 0.10 in this case)
– C0 = Initial investment cost
Profitability Index (PI):
The PI is calculated as:
PI=∑(Ct(1+r)t)C0
Internal Rate of Return (IRR):

IRR is the discount rate that makes the NPV of all cash flows from the project equal to zero

References
Warren, C. S., & Tayler, W. B. (2020). Managerial accounting (15th ed). Cengage.

The management team of Lisa’s Linens & Furniture is considering the following capital
projects:

Project

Cost (SAR) Annual cash flows (SAR) Years

New manufacturing plant 2,000,000 310,000

13

Machinery

320,000

80,000

6

Leasehold improvements 500,000

118,000

8

Computers

178,000

497,000

3

Office furniture

114,000

392,000

2

Company plan

800,000

230,000

5

Company car

240,000

77,000

3

Assume that each project has no salvage value, and the firm uses a discount rate of 10%. Top
management has decided that only SAR 2,200,000 can be spent in the current year for
capital projects.
1. For each of the projects, compute the net present value (round to two decimal points),
profitability index (round to three decimal points), and internal rate of return (round to two
decimal points).
Discount Rate: 10%
2. Rank the projects according to each method used in Part 1.
3. Explain how you would recommend to management of the company that the money
should be spent. What would be the total NPV of your chosen investments?
4. Would your answer to Part 3 be different if there was no limit to capital spending?
Explain.

Purchase answer to see full
attachment

Share This Post

Email
WhatsApp
Facebook
Twitter
LinkedIn
Pinterest
Reddit

Order a Similar Paper and get 15% Discount on your First Order

Order Now

Related Questions

Internship FIN408

Description I want three reports for each report in a file. I want simple, brief words that do not exceed three lines 1 – First report We will talk about these tasks : Review and analysis of financial statement Financial reports and presentations Bank accounts reconciliation 2 – Second report

Reply.

Description WIJDAN BAESHN The Impact of Covid 19 on population health Collapse COVID-19 has had a profound effect on the health of populations across various communities, with two primary contributors being the rise in mental health issues and the disparities in access to healthcare. Firstly, the pandemic has resulted in

Final report

Description no coping 🙏 College of Administration and Finance Sciences Form No 4- Internship Report Cover Page Student`s name: Student`s ID #: Training Organization: Trainee Department: Field Instructor Name: Field Instructor Signature: Course Title: CRN: Internship Start Date: Internship End Date: Academic Year/Semester: For Instructor’s Use only Instructor’s Name: Total

Management Question

Description – I want original text, no plagiarism. – You can find the instructions in the file. Please read it carefully. – APA Style Thanks – Textbook: Grant, R. M. (2019). Contemporary strategy analysis (11th ed.). John Wiley & Sons. Print ISBN-13: 978-1119815235 Etext ISBN-10: 1119815231 ‫المملكة العربية السعودية‬ ‫وزارة

Management Question

Description – I want original text, no plagiarism. – You can find the instructions in the file. Please read it carefully. – APA Style Thanks – Textbook: Northouse, P. G. (2022). Leadership: Theory and practice (9th ed.). Sage Publications. Print ISBN: 9781544397566, 1544397569 eText ISBN: 9781071834473, 1071834479 ‫المملكة العربية السعودية‬

Project ECOM101

Description I want three project files, A, B, and the PowerPoint presentation NOO COPING🙏 College of Administrative and Financial Sciences ECOM101 – E-commerce E-commerce Project Second Semester/ 2024-2025 Restricted – ‫مقيد‬ Guidelines for the assignment (part A & B): The answer sheet must include the following: • Cover page •

Accounting internship final report

Description I want a final report for my internship , it does not have to be 3000 to 4000 words. if you can not find the information in any of the files you can write anything there is no wrong answer. in you have question you free to ask me.

MGT675 – Project Literature (Phase 2)

Description Hello Doc, This is phase 2 for the below project: MGT675 – Project Proposal (Phase 1) In this phase, we are going to create the project Literature.All the need files are available in the attachments. If you need any further clarifications don’t hesitate to contact me, Thanks. RegardsAbdul 1.

Senior Project 2

Description This is follow up on the project 1 that you have worked before, all the details of the website is included and described in the attached file. make sure you you build the website in a professional way that it is working 100%. below is some of the requirements,

Globalization and Decision-Making

Description How does globalization impact decision-making processes in different countries, such as Saudi Arabia? Discuss how the interconnectedness of economies, cultures, and technologies on a global scale influences the choices made by governments, businesses, and individuals in Saudi Arabia. Share your insights on how Saudi Arabia’s unique position in the

Research two electronic records management vendors.

Description Research two electronic records management vendors. Discuss the retention recommendations made by the vendors? Why do they make these recommendations? Discuss the services or solutions each vendor offers. Why are these important to a business manager? Discuss the concepts, principles, and theories from your textbook. Cite your textbooks and

Secondary research

Description Lessons from Taiwan to Implement a Good Healthcare System Aligned with Saudi Vision 2030

ct each qousion one file

Description Module 02: Critical Thinking Assignment 1 file Policy and Supply and Demand (110 Points) Various programs to increase employment in the healthcare sector have recently been introduced in the Kingdom of Saudi Arabia. As a result, an increasing number of foreigners have been provided with the opportunity work in

Marketing Question

Description the task is to write a discussion and do Quiz for module 2 from MKT640 course

Periodic Report(training) – Jaw

Description I have a college report about the training in a company that I learned from them I want the third report, after the first and second, which I did, to follow them College of Administration and Finance Sciences Form Number 3 – PERIODIC REPORT Internship Student Report | Month:

Ct.

Description Critical Thinking Assignment (110 points) One file This week we are learning about the various types of studies that can be used in researching a population for risk factors, controls versus experimental treatment, and the Framingham heart study is introduced. Please read the following study: Omer, F. M., Awadalla,

Dis and reply

Description Dis1. 2 file Decision Discussion: Globalization and Decision-Making How does globalization impact decision-making processes in different countries, such as Saudi Arabia? Discuss how the interconnectedness of economies, cultures, and technologies on a global scale influences the choices made by governments, businesses, and individuals in Saudi Arabia. Share your insights

Ecom201 project

Description Saudi Electronic University College of Administrative and Financial Sciences E-commerce Department Group Project Group Students Names: Cover Page Group IDs: Course Title: Introduction to EManagement Course Code: ECOM 201 Academic Year/ Semester: 2024/20252nd Term Instructor Name: CRN: Student Grade: out of 20 Grade Level: Low/ Mid/ High 1 ECOM