Question

Dwight Donovan, the president of Adams Enterprises, is considering two investment opportunities. Because of limited resources, he will be able to invest in only one of them. Project A is to purchase a machine that will enable factory automation; the machine is expected to have a useful life of five years and no salvage value. Project B supports a training program that will improve the skills of employees operating the current equipment. Initial cash expenditures for Project A are $111,000 and for Project B are $35,000. The annual expected cash inflows are $28,537 for Project A and $9,709 for Project B. Both investments are expected to provide cash flow benefits for the next five years. Adams Enterprises’ desired rate of return is 8 percent. (PV of $1 and PVA of $1) (Use appropriate factor(s) from the tables provided.)

1. Compute the net present value of each project. Which project should be adopted based on the net present value approach?

2. Compute the approximate internal rate of return of each project. Which one should be adopted based on the internal rate of return approach?

(Round your final answers to 2 decimal places.)

	Net Present Value Project A Project B Which project should be adopted?

Compute the approximate internal rate of return of each project. Which one should be adopted based on the internal rate of return approach?

Answer 1

		Net Present Value
Project A	=	$                  2,939.68
Project B	=	$                  3,765.12
Which project should be accepted	=	Project B
		IRR
Project A	=	9%
Project B	=	12%
Which project should be accepted	=	Project B
WorkingsL
Project A:
	Year	Value Flows	Present Factor @ 8%	Present Value
Initial Cost	0	$                -1,11,000	1	$       -1,11,000
Cash Inflows	1 - 5	$                     28,537	3.9927	$         1,13,940
Net Present Value				$         2,939.68
	Year	Value Flows
	0	$                -1,11,000
	1	$                     28,537
	2	$                     28,537
	3	$                     28,537
	4	$                     28,537
	5	$                     28,537
IRR	=	9%
Project B:
	Year	Value Flows	Present Factor @ 8%	Present Value
Initial Cost	0	$                    -35,000	1	$           -35,000
Cash Inflows	1 - 5	$                        9,709	3.9927	$            38,765
Net Present Value				$         3,765.12
	Year	Value Flows
	0	$                    -35,000
	1	$                        9,709
	2	$                        9,709
	3	$                        9,709
	4	$                        9,709
	5	$                        9,709
IRR	=	12%