Speedy Delivery is a small company that transports business packages between New

Question

Speedy Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Speedy Delivery recently acquired approximately $6 million of cash capital from its owners, and its president, Mason Faith, is trying to identify the most profitable way to invest these funds.

     Zach Singh, the company’s operations manager, believes that the money should be used to expand the fleet of city vans at a cost of $720,000. He argues that more vans would enable the company to expand its services into new markets, thereby increasing the revenue base. More specifically, he expects cash inflows to increase by $260,000 per year. The additional vans are expected to have an average useful life of four years and a combined salvage value of $80,000. Operating the vans will require additional working capital of $40,000, which will be recovered at the end of the fourth year.

     In contrast, Joshua Vines, the company’s chief accountant, believes that the funds should be used to purchase large trucks to deliver the packages between the depots in the two cities. The conversion process would produce continuing improvement in operating savings and reduce cash outflows as follows:

     The large trucks are expected to cost $800,000 and to have a four-year useful life and a $65,000 salvage value. In addition to the purchase price of the trucks, up-front training costs are expected to amount to $16,000. Speedy Delivery’s management has established a 10 percent desired rate of return. (PV of $1 and PVA of $1) (Use appropriate factor(s) from the tables provided.)

Determine the net present value of the two investment alternatives. (Round intermediate calculations and final answers to 2 decimal places.)

Speedy Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Speedy Delivery recently acquired approximately $6 million of cash capital from its owners, and its president, Mason Faith, is trying to identify the most profitable way to invest these funds.

Explanation / Answer

Option 1:

Cash Outflow at year 0 : 720000 + 40000 = 760000

Cash Inflow from year 1 to year 4 = 260000

Terminal Cash Inflow at year 4 = Salvage Value + Working Capital recovery = 80000 + 40000 = 120000

NPV = 260000 * PVIFA(4 years, 10%) + 120000 * PVIF(4 years, 10%) - 720000 = 260000 * 3.037 + 120000 * 0.635 - 720000 = 145820

Option 2:

Investment = 800000 +16000 = 816000

Present Value of Cash Inflows

Year 1: 140000 * 0.892 = 125000

Year 2: 300000 * 0.797 = 239158.16

Year 3: 360000 * 0.712 = 256240.89

Year 4: (400000 + 65000) * 0.635 = 295515.61

Total Present Value of Inflows = 915914.96

NPV = 915914.96 - 816000 = 99914.96

Option1 has higher NPV and hence option 1 should be selected

Related Questions

Navigate

• Browse (All)
• Browse S
• Subjects

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.