The management of Talatibu Industries Ltd. is reviewing the company’s capital investments. There are six projects under
consideration as follows:
Project A:
Initial outlay: Sh.29 million.
Projected returns are as follows:
| Year | Project returns |
| (Sh.“million”) |
| 1 | 8 |
| 2 | 12 |
| 3 | 10 |
| 4 | 6 |
The capital equipment purchased at the start of the project could be resold for Sh.5 million at the start of the fifth year.
Project B:
It would involve a current cash outlay of Sh.44 million on capital equipment and Sh.20 million on working capital.
Projected returns are as follows:
| Year | Sales | Variable costs | Contribution | Fixed cost | Profit |
| Sh.“million” | Sh.“million” | Sh.“million” | Sh.“million” | Sh.“million” |
| 1 | 75 | 50 | 25 | 10 | 15 |
| 2 | 90 | 60 | 20 | 10 | 20 |
| 3 | 42 | 28 | 14 | 8 | 6 |
Fixed costs include an annual charge of Sh.4 million for depreciation. At the end of the third year, the working capital
investment would be recovered and the equipment would be sold for Sh.5 million.
Project C:
It would involve a current cash outlay of Sh.50 million on equipment and Sh.15 million on working capital. The investment
in working capital would be increased to Sh.21 million at the end of the first year. Annual cash profits would be Sh.18
million per year, at the end of which the investment in working capital would be recovered.
Project D:
It would involve an outlay of Sh.20 million immediately and a further outlay of Sh.20 million after one year. Cash profits
thereafter would be as follows:
| Year | Profits |
| (Sh.“million”) |
| 2 | 15 |
| 3 | 12 |
| 4-8 | 8 per annum |
Project E:
This is a long-term project involving an immediate outlay of Sh.32 million and annual returns of Sh.4.5 million in
perpetuity.
Project F:
This is a long-term project involving an immediate outlay of Sh.20 million and annual returns as follows:
| Year | Profits |
| (Sh.“million”) |
| 1 - 5 | 5 |
| 6 - 10 | 4 |
| 11 to perpetuity | 3 |
Additional information:
1. The company discounts all projects of ten years duration or less at a cost of capital of 12% and all the other
projects at a cost of 15%.
2. Ignore taxation.
Required:
(a) Calculate the Net Present Value (NPV) of each project.
(b) Using calculations in (a) above, advise on the projects to be undertaken.
(c) Calculate the Internal Rate of Return (IRR) for Projects A, C and E.
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment