Solution
Khushboo answered on
Sep 28 2021
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 the 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
Â
Year 0
Year 1
Year 2
Year 3
Year 4
Year 5
Net revenue
Â
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
Disposal value
Â
Â
Â
Â
Â
80,000
Less: costs
Â
Â
Â
Â
Â
Â
Initial cost
1,400,000
Â
Â
Â
Â
Â
Driver & Operato
Â
400,000
416,000
432,640
449,946
467,943
Fuel
Â
200,000
208,000
216,320
224,973
233,972
Running costs, services and repairs
Â
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
Â
Year 0
Year 1
Year 2
Year 3
Year 4
Year 5
Net revenue
Â
1200000
1200000
1200000
1200000
1200000
Less: costs
Â
Â
Â
Â
Â
Â
Initial cost
500,000
Â
Â
Â
Â
Â
Payment for outsourcing
Â
900,000
936,000
973,440
1,012,378
1,052,873
Commission cost @2.5%
Â
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:
Â
Year 0
Year 1
Year 2
Year 3
Year 4
Year 5
Annual net savings
Â
500,000
500,000
500,000
500,000
500,000
Less: costs
Â
Â
Â
Â
Â
Â
Initial cost
-600,000
Â
Â
Â
Â
Â
development and implementation cost
Â
300000
200000
Â
Â
Â
Annual running costs
Â
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
) 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
Â
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
Â
Â
Â
Â
Â
Calculation of IRR:
Â
Year 0
Year 1
Year 2
Year 3
Year 4
Year 5
Net cash flow
-1400000
500000
472000
442880
412595.2
461099
IRR
20%
Â
Â
Â
Â
Â
Option 2: Outsourcing
Calculation of net present value
Â
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...