Use the information provided to answer the questions. Use the information provided below to calculate the following. Where applicable, use the present value tables provided in APPENDICES 1 and 2 that appear after QUESTION 5. 5.1.3 Calculate the Net Present Value of each project (with amounts rounded off to the nearest Rand). 5.1.4 Use your answers from question 5.1.3 to recommend the project that should be chosen. Motivate your choice. INFORMATION Zeda Enterprises has the option to invest in machinery in projects A and B but finance is only available to invest in one of them. You are given the following projected data: Project A Project B Initial cost R300 000 R300 000 Scrap value R40 000 0 Depreciation per year R52 000 R60 000 Net profit Year 1 R20 000 Year 2 R30 000 Year 3 R50 000 Year 4 R60 000 Year 5 R10 000 Net cash flows Year 1 R90 000 Year 2 R90 000 Year 3 R90 000 Year 4 R90 000 Year 5 R90 000 Additional information The discount rate used by the company is 12%.
Use the information provided to answer the questions.
Use the information provided below to calculate the following. Where applicable, use the
value
5.1.3 Calculate the
5.1.4 Use your answers from question 5.1.3 to recommend the project that should be chosen. Motivate
your choice.
INFORMATION
Zeda Enterprises has the option to invest in machinery in projects A and B but finance is only available to invest in
one of them. You are given the following projected data:
Project A Project B
Initial cost R300 000 R300 000
Scrap value R40 000 0
Depreciation per year R52 000 R60 000
Net profit
Year 1 R20 000
Year 2 R30 000
Year 3 R50 000
Year 4 R60 000
Year 5 R10 000
Net cash flows
Year 1 R90 000
Year 2 R90 000
Year 3 R90 000
Year 4 R90 000
Year 5 R90 000
Additional information
The discount rate used by the company is 12%.
![Number
of
Periods
1
2
3
4
5
6
7
8
m
10
11
12
13
14
15
1%
2%
0.9901 0.9804 0.9709
3%
3.9020 3.8077 3.7171
筑
2.9410 2.8839 2.8286 2.7751 2.7232 2.6730
0.9615 0.9524 0.9434
1.9704 1.9416 1.9135 1.8861 1.8594 1.8334 1.8080
5%
7.6517 7.3255 7.0197 6.7327
11.2551 10.5753
6%
4.8534 4.7135 4.5797 4.4518 4.3295 4.2124 4.1002
13.0037 12.1062
8.5660 8.1622 7.7861 7.4353 7.1078
10.3676 9.7868 9.2526 8.7605
12.1337 11.3484 10.6350 9.9856
7%
0.9346
9.9540 9.3851 B.B633
3.6299 3.5460 3.4651 3.3872 3.3121 3.2397 3.1699
6.8017
6.7282 6.4720 6.2303 6.0021 5.7864 5.5824 5.3893 5.2064 5.0330 4.8684
11.2961 10.5631 9.8986
8%
0.9259
8.3838
9.3936 8.8527
1.7833
6.4632 6.2096 5.9713 5.7466 5.5348
5.7955 5.6014 5.4172 5.2421 5.0757 4.9173 4.7665 4.6229 4.4859 4.3553 4.2305 4.1114
9%
8.3577
10%
0.9174 0.9091
3.9927 3.8897 3.7908
9.4713 8.9826 8.5302 8.1109 7.7217 7.3601 7.0236 6.7101 6.4177 6.1446 5.8892
8.3064 7.8869 7.4987 7.1390 6.8052 6.4951
7.9427 7.5361
1.7591 1.7355 1.7125
7.9038
9.2950 8.7455 8.2442
13.8651 12.8493 11.9379 11.1184 10.3797 9.7122 9.1079 8.5595
11%
0.9009
7.1607 6.8137
2.6243 2.5771 2.5313 2.4869 2.4437 2.4018 2.3612 2.3216 2.2832 2.2459 2.2096 2.1743 2.1399 2.1065
12%
0.8929
13%
0.8850
3.6959 3.6048 3.5172 3.4331
6.4924
14%
7.4869 7.1034 6.7499
0.8772
1.6901 1.6681 1.6467
7.7862 7.3667 6.9819
8.0607 7.6061 7.1909
15%
0.8696
16%
3.1024 3.0373 2.9745 2.9137 2.8550 2.7982 2.7432 2.6901 2.6386 2.5887
6.5152 6.2469 5.9952 5.7590 5.5370 5.3282 5.1317 4.9464 4.7716 4.6065 4.4506 4.3038
0.8621 0.8547
17%
4.7122 4.5638 4.4226 4.2883 4.1604 4.0386 3.9224
1.6257 1.6052 1.5852 1.5656 1.5465 1.5278
5.3349 5.1461 4.9676 4.7988 4.6389 4.4873 4.3436 4.2072 4.0776 3.9544 3.8372
18%
6.2065 5.9377 5.6869 5.4527 5.2337 5.0286 4.8364
3.3522 3.2743 3.1993 3.1272 3.0576 2.9906
0.8475 0.8403 0.8333
3.9975 3.8887 3.7845 3.6847 3.5892 3.4976 3.4098 3.3255
5.6502 5.4262 5.2161 5.0188 4.8332 4.6586
19% 20%
6.6282 6.3025 6.0021 5.7245 5.4675
38115
6.8109 6.4624 6.1422 5.8474 5.5755
4.4941
3.7057 3.6046
6.1944 5.9176 5.6603 5.4206 5.1971 4.9884 4.7932 4.6105 4.4392
5.2293 5.0081
4.1633 4.0310
4.6560 4.4865 4.3271
6.4235 6.1218 5.8424 5.5831 5.3423 5.1183 4.9095 4.7147 4.5327
5.3242 5.0916
4.3389 4.1925
4.8023 4.6106
4.8759 4.6755](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F5559b360-eb48-443c-89f6-b77d905e7766%2F402b903e-6a03-4d3e-a6d9-17a82ecf4469%2F9ea7x74_processed.png&w=3840&q=75)
![Number
of
Periods
1
2
3
4
5
6
7
8
日
10
11
12
13
14
15
1%
2% 3%
0.9901 0.9804 0.9709 0.9615 0.9524
0.9803 0.9612 0.9426 0.9246 0.9070
菠
0.9706 0.9423 0.9151 0.8890 0.8638 0.8396
0.9235 0.8535 0.7894
0.9610 0.9238 0.8885 0.8548 0.8227 0.7921
0.8874
5%
0.8787
0.9143 0.8368 0.7664 0.7026 0.6446
0.7307
0.7730
0.8700 0.7579 0.6611
6%
0.7885 0.7014 0.6246 0.5568
0.6810 0.6006
0.8613 0.7430 0.6419
0.9434 0.9346 0.9259
0.5775
0.9515 0.9057 0.8626 0.8219 0.7835 0.7473 0.7130 0.6806 0.6499 0.6209 0.5935 0.5674
0.5553
7%
0.9327 0.8706 0.8131 0.7599 0.7107 0.6651 0.6227 0.5835 0.5470 0.5132 0.4817 0.4523
0.8963 0.8043 0.7224 0.6496 0.5847 0.5268 0.4751 0.4289
0.8900 0.8734 0.8573 0.8417 0.8264
8%
0.8163
0.5051
0.7938
9% 10% 11% 12% 13% 14% 15% 16% 17% 18% 19% 20%
0.4970
0.5303 0.4688
0.9174
0.6768 0.6274 0.5820 0.5403 0.5019 0.4665
0.9091
0.9420 0.8880 0.8375 0.7903 0.7462 0.7050 0.6663 0.6302 0.5963 0.5645 0.5346 0.5066 0.4803 0.4556 0.4323 0.4104
0.7722 0.7513
0.7629 0.7350 0.7084 0.6830 0.6587 0.6355
0.4150
0.9053 0.8203 0.7441 0.6756 0.6139 0.5584 0.5083 0.4632 0.4224 0.3855 0.3522 0.3220 0.2946
0.9009 0.8929
0.5919 0.5439 0.5002 0.4604 0.4241 0.3909 0.3606
0.8116 0.7972 0.7831 0.7695
0.7312 0.7118 0.6931
0.3677 0.3262 0.2897
0.4423 0.3878 0.3405 0.2992
0.4440 0.3971 0.3555 0.3186 0.2858
0.2633
0.4339 0.4039
0.4810 0.4173 0.3624 0.3152 0.2745 0.2394
0.8850
0.6133
0.3875 0.3505 0.3173 0.2875 0.2607
0.2567
0.5428
0.2575 0.2292
0.4251
0.8772
0.6750
0.3329 0.3075
0.2320 0.2046 0.1807
0.8696 0.8621
0.5921 0.5718 0.5523
0.7561 0.7432 0.7305 0.7182
0.3762 0.3506 0.3269 0.3050 0.2848
0.2307 0.2076
0.2042 0.1821
0.8547
0.3996 0.3759 0.3538 0.3332
0.6575 0.6407 0.6244 0.6086 0.5934 0.5787 0.5120
0.2697 0.2472 0.2267
0.2843 0.2630
0.5337
0.5194 0.4972 0.4761 0.4561 0.4371 0.4190 0.4019 0.3277
0.8475
0.3898 0.3704
0.2434
0.2090 0.1827 0.1599 0.1401 0.1229 0.1079
0.5158
0.2080
25%
0.8403 0.8333 0.8000
0.7062 0.6944 0.6400
0.4987 0.4823 0.4096
0.1911
0.3521 0.3349 0.2621
0.3139 0.2959 0.2791 0.2097
0.2660 0.2487 0.2326 0.1678
0.2255 0.2090 0.1938 0.1342
0.2366 0.2149 0.1954 0.177B 0.1619 0.1476 0.1346 0.0859
0.1756 0.1615 0.1074
0.1869 0.1685 0.1520 0.1372 0.1240 0.1122 0.0687
0.1625 0.1452 0.1299 0.1163 0.1042 0.0935 0.0550
0.1597 0.1413 0.1252 0.1110 0.0985 0.0676 0.0779 0.0440
0.0949 0.0835 0.0736 0.0649 0.0352](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F5559b360-eb48-443c-89f6-b77d905e7766%2F402b903e-6a03-4d3e-a6d9-17a82ecf4469%2Fnv0kbgs_processed.png&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Step by step
Solved in 3 steps with 2 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)