In: Accounting
A company has to choose between two different investments.
Investment A: This investment requires an immediate outlay of $60,000 and another investment of $50,000 in year 3. The investment will return annual profits of $45,000 from year 2 to year 8. At the end of year 8, the investment has a residual value of $20,000.
Investment B: This investment requires an immediate outlay of $25,000 and additional investments of $10,000 per year from year 1 to year 3. The investment will return annual profits of $28,000 from year 4 to year 8. At the end of year 8, the investment has a residual value of $20,000.
The cost of capital is 7.5%.
a. Calculate the NPV for investment A.
Round to the nearest cent
b. Calculate the NPV for investment B.
Round to the nearest cent
c. Which investment should the company choose?
Investment A
Investment B
Niether
a) Investment A
Calculation of present values of outflows
Year | outflow | [email protected]% | Present Value |
0 | $60000 | 1 | $60000 |
3 | $50000 | 0.805 | $40250 |
Total |
$100250 |
Present Value of total outflows = $100250
Calculation of Present value of inflows
Year | Inflow | PVIF @ 7.5% | Present Value |
2 | $45000 | 0.865 | 38925 |
3 | $45000 | 0.805 | 36225 |
4 | $45000 | 0.749 | 33705 |
5 | $45000 | 0.697 | 31365 |
6 | $45000 | 0.648 | 29160 |
7 | $45000 | 0.603 | 27135 |
8 | $45000 | 0.561 | 25245 |
8(residual) | $20000 | 0.561 | 11220 |
TOTAL | 232980 |
Present Values of total inflows=$ 232980
NET PRESENT VALUE(NPV) = Present value of inflows -
Present Value of outflows
= 232980 - 100250
=$ 132730
b) INVESTMENT B
Calculation of present value of outflows
Year | Outflow(in $ ) | PVIF @7.5% | Present Value (in $) |
0 | 25000 | 1 | 25000 |
1 | 10000 | 0.930 | 9300 |
2 | 10000 | 0.865 | 8650 |
3 | 10000 | 0.805 | 8050 |
Total | 51000 |
Present value of total ouflows= $ 51000
Calculation of present value of inflows
Year | Inflows (in $) | PVIF @ 7.5% | Present Value (in $) |
4 | 28000 | 0.749 | 20972 |
5 | 28000 | 0.697 | 19516 |
6 | 28000 | 0.648 | 18144 |
7 | 28000 | 0.603 | 16884 |
8 | 28000 | 0.561 | 15708 |
8(residual) | 20000 | 0.561 | 11220 |
Total | 102444 |
Present Value of total inflows = $ 102444
NET PRESENT VALUE(NPV)= Present value of
inflows - Present values of outflow
= 102444 - 51000
= $ 51444
c) Investment A is better than investment B since its NPV is more.