In: Accounting
(Ignore income taxes in this problem.) Monson Company is considering three investment opportunities with cash flows as described below: Required: Compute the net present value of each project assuming Monson Company uses a 12% discount rate. Which Project should Monson choose and why?
Project A:
Cash investment now $ 15,000
Cash inflow at the end of 5 years $ 21,000
Cash inflow at the end of 8 years $ 21,000
Project B:
Cash investment now $ 11,000
Annual cash outflow for 5 years $ 3,000
Additional cash inflow at the end of 5 years $ 21,000
Project C:
Cash investment now $ 21,000
Annual cash inflow for 4 years $ 11,000
Cash outflow at the end of 3 years $ 5,000
Additional cash inflow at the end of 4 years $ 15,000
Required:
Compute the net present value of each project assuming Monson
Company uses a 12% discount rate. Which Project should Monson
choose and why?
| NPV for Project A | |||
| Year | Amount | PVF@12% | PV | 
| 0 | -15000 | 1.0000 | -15000 | 
| 5 | 21000 | 0.5674 | 11915.97 | 
| 8 | 21000 | 0.4039 | 8481.543 | 
| NPV | 5397.51 | ||
| NPV for Project B | |||
| Year | Amount | PVF@12% | PV | 
| 0 | -11000 | 1.0000 | -11000 | 
| 1 | -3000 | 0.8929 | -2678.57 | 
| 2 | -3000 | 0.7972 | -2391.58 | 
| 3 | -3000 | 0.7118 | -2135.34 | 
| 4 | -3000 | 0.6355 | -1906.55 | 
| 5 | 18000 | 0.5674 | 10213.68 | 
| NPV | -9898.36 | ||
| NPV for Project C | |||
| Year | Amount | PVF@12% | PV | 
| 0 | -21000 | 1.0000 | -21000 | 
| 1 | 11000 | 0.8929 | 9821.429 | 
| 2 | 11000 | 0.7972 | 8769.133 | 
| 3 | 6000 | 0.7118 | 4270.681 | 
| 4 | 26000 | 0.6355 | 16523.47 | 
| NPV | 18384.71 | 
Project -C should be choosen because NPV is higher as compar eto other project