In: Accounting
Exercise 11-11 Comparison of Projects Using Net Present Value [LO11-2]
Labeau Products, Ltd., of Perth, Australia, has $28,000 to invest. The company is trying to decide between two alternative uses for the funds as follows: |
Invest in Project X |
Invest in Project Y |
|||
Investment required | $ | 28,000 | $ | 28,000 |
Annual cash inflows | $ | 8,000 | ||
Single cash inflow at the end of 6 years | $ | 65,000 | ||
Life of the project | 6 years | 6 years | ||
The company’s discount rate is 16%. |
Click here to view Exhibit 11B-1 and Exhibit 11B-2, to determine the appropriate discount factor(s) using tables. |
Required: |
a. |
Determine the net present values. |
b. | Which alternative would you recommend that the company accept? | ||||
|
Statement showing Cash flows | Project X | Project Y | ||||
Particulars | Time | PVf 16% | Amount | PV | ||
Cash Outflows | - | 1.00 | (28,000.00) | (28,000.00) | (28,000.00) | (28,000.00) |
PV of Cash outflows = PVCO | (28,000.00) | (28,000.00) | ||||
Cash inflows | 1.00 | 0.8621 | 8,000.00 | 6,896.55 | - | |
Cash inflows | 2.00 | 0.7432 | 8,000.00 | 5,945.30 | - | |
Cash inflows | 3.00 | 0.6407 | 8,000.00 | 5,125.26 | - | |
Cash inflows | 4.00 | 0.5523 | 8,000.00 | 4,418.33 | - | |
Cash inflows | 5.00 | 0.4761 | 8,000.00 | 3,808.90 | - | |
Cash inflows | 6.00 | 0.4104 | 8,000.00 | 3,283.54 | 65,000.00 | 26,678.75 |
PV of Cash Inflows =PVCI | 29,477.89 | 26,678.75 | ||||
NPV= PVCI - PVCO | 1,477.89 | (1,321.25) | ||||
b Project X since it has positive NPV | ||||||