In: Finance
v
(4 pts)
Project 1 |
Project 2 |
|
0 |
-$50,000 |
-$40,000 |
1 |
40,000 |
30,000 |
2 |
50,000 |
40,000 |
3 |
70,000 |
75,000 |
- Project 1 figures are in Nominal Terms and its the discount rate is also in nominal terms. Thus, using both to calculate the NPV of the Project.
Year | Cash Flows of project 1 ($) | PV Factor @8.00% | Present Value of Project 1 ($) |
0 | (50,000.00) | 1.0000 | (50,000.00) |
1 | 40,000.00 | 0.9259 | 37,037.04 |
2 | 50,000.00 | 0.8573 | 42,866.94 |
3 | 70,000.00 | 0.7938 | 55,568.26 |
NPV | 85,472.23 |
NPV of the Project 1 is $ 85,472.23
- Project 2 cash flows are in real terms which means that they are not inflation adjusted. Thus, first we will add inflation to the real terms cash flows to convert them into Nominal cash flow terms.
& then we will calculate the NPV of the project using nominal interest rate as discount rate to compute NPV of the Project:-
Year | Real Term cash flows | Inflation adjustment | Nominal terms Cash flows | PV Factor @8.00% | Present Value of Project 1 ($) |
0 | (40,000.00) | - | -40000 | 1.0000 | (40,000.00) |
1 | 30,000.00 | 30,000*(1+4%)^1 | 31200 | 0.9259 | 28,888.89 |
2 | 40,000.00 | 40,000*(1+4%)^2 | 43264 | 0.8573 | 37,091.91 |
3 | 75,000.00 | 75,000*(1+4%)^3 | 84364.8 | 0.7938 | 66,971.50 |
NPV | 92,952.29 |
Note- Cashflow in 0 period is not adjusted to inflation as its value is already in today's terms which is infalation adjusted while the future cash flows are not adjusted with increase in per year inflation value of money.
NPV of the Project 2 is $92,952.29
Hence, project 2 should be chosen
If you need any clarification regarding this solution, then you can ask in comments
If you like my answer then please Up-vote as it will be motivating.