As an investor you are investigating two different investment opportunities (projects) at time zero. Starting from year 1, Project A offers to pay you $500 every year for 10 years, whereas Project B offers to pay you $500 for the first year and a yearly increased amount for the next 8 years after year 1. Project B’s payment in year t+1 will be 3% higher than its payment in year t. In year 0, Project A costs $2200 while Project B costs $2250. If the discount rate for Project A is 10% and for Project B is 11%, which one of these two investment opportunities would you pick?
Statement showing NPV of project A
Year | Cash flow | PVIF @ 10% | PV |
A | B | C = A x B | |
1 | 500 | 0.9091 | 455 |
2 | 500 | 0.8264 | 413 |
3 | 500 | 0.7513 | 376 |
4 | 500 | 0.6830 | 342 |
5 | 500 | 0.6209 | 310 |
6 | 500 | 0.5645 | 282 |
7 | 500 | 0.5132 | 257 |
8 | 500 | 0.4665 | 233 |
9 | 500 | 0.4241 | 212 |
10 | 500 | 0.3855 | 193 |
Sum of PV of cash inflow | 3072 | ||
Less: Initial Investment | 2200 | ||
NPV | 872 |
Thus NPV of project A = 872$
Statement showing NPV of project B
Year | Cash flow | PVIF @ 11% | PV |
A | B | C = A x B | |
1 | 550.00 | 0.9009 | 495 |
2 | 566.50 | 0.8116 | 460 |
3 | 583.50 | 0.7312 | 427 |
4 | 601.00 | 0.6587 | 396 |
5 | 619.03 | 0.5935 | 367 |
6 | 637.60 | 0.5346 | 341 |
7 | 656.73 | 0.4817 | 316 |
8 | 676.43 | 0.4339 | 294 |
9 | 696.72 | 0.3909 | 272 |
Sum of PV of cash inflow | 3368 | ||
Less: Initial Investment | 2250 | ||
NPV | 1118 |
Thus NPV of project B = 1118$
Since NPV of project B is more than project A, Project B should be selected
Get Answers For Free
Most questions answered within 1 hours.