In: Finance
The New York downtown is planning to develop a piece of land and three mutually exclusive projects were proposed. A playground with 4 years of project life, a swimming pool with 5 years of project life and a volleyball court with 6 years of project life. All three projects each have initial capital costs of $200 and annual net benefits of $140, $120, $110 respectively. Assuming a 10% cost of capital, how would you rank them?
Excel format would be the best
To rank mutual exclusive projects, NPV criteria is used. project
having higher NPV would be ranked first and so
on.
NPV = PV of annual benefits - initial outlay
cost of capital = 10%
Playground project life= 4
Annual benefits = 140
PV of annual benefits = $443.78
initial cost 200
NPV= $243.78
swimming pool project life 5
Annual benefits = 120
PV of annual benefits = $454.89
initial cost 200
NPV= $254.89
volleyball court project life= 6
Annual benefits = 110
PV of annual benefits = $479.08
initial cost 200
NPV= $279.08
So Volleyboll will be ranked 1
swimming pool will be ranked 2
playground will be ranked 3
Note : Excel formula used for PV of annual benefits
=
=-pv(rate,life,annual benefits) use cell reference for
figures
=-pv(10%,4,140)
=$443.78
NpV formula= PV-initial cost