In: Finance
Project A requires an original investment of $60,800. The project will yield cash flows of $18,000 per year for seven years. Project B has a calculated net present value of $3,810 over a four year life. Project A could be sold at the end of four years for a price of $15,700.
Below is a table for the present value of $1 at Compound interest.
Year | 6% | 10% | 12% |
1 | 0.943 | 0.909 | 0.893 |
2 | 0.890 | 0.826 | 0.797 |
3 | 0.840 | 0.751 | 0.712 |
4 | 0.792 | 0.683 | 0.636 |
5 | 0.747 | 0.621 | 0.567 |
Below is a table for the present value of an annuity of $1 at compound interest.
Year | 6% | 10% | 12% |
1 | 0.943 | 0.909 | 0.893 |
2 | 1.833 | 1.736 | 1.690 |
3 | 2.673 | 2.487 | 2.402 |
4 | 3.465 | 3.170 | 3.037 |
5 | 4.212 | 3.791 | 3.605 |
(a) Using the present value tables above,
determine the net present value of Project A over a four-year life
with salvage value assuming a minimum rate of return of 12%. Round
your answer to two decimal places. Enter negative values as
negative numbers.
$
(b) Which project provides the greatest net
present value?
Statement showing Cash flows | ||||
Particulars | Time | PVf 12% | Amount | PV |
Cash Outflows | - | 1.0000 | (60,800.00) | (60,800.00) |
PV of Cash outflows = PVCO | (60,800.00) | |||
Cash inflows | 1.00 | 0.8930 | 18,000.00 | 16,074.00 |
Cash inflows | 2.00 | 0.7970 | 18,000.00 | 14,346.00 |
Cash inflows | 3.00 | 0.7120 | 18,000.00 | 12,816.00 |
Cash inflows | 4.00 | 0.6360 | 18,000.00 | 11,448.00 |
Cash inflows = Salvage Value | 4.00 | 0.6360 | 15,700.00 | 9,985.20 |
PV of Cash Inflows =PVCI | 64,669.20 | |||
NPV= PVCI - PVCO | 3,869.20 | |||
b) project A has slightly higher NPV and thus is preferred | ||||
Project A NPV | 3,869.20 | |||
Project B NPV | 3,810.00 | |||