Garage, Inc., has identified the following two mutually exclusive projects:
Year |
Cashflow A $ |
Cashflow B $ |
0 |
-29000 |
-29000 |
1 |
14400 |
4300 |
2 |
12300 |
9800 |
3 |
9200 |
15200 |
4 |
5100 |
16800 |
Requirements:
If the required return is 12 percent, which project will the company choose if it applies the NPV decision rule?
Company should opt Cashflow A which has higher IRR compared to B.However decision may not be correct as it depends on required rate of return of investor. | |||||
Year | Cashflow A | Cashflow B | |||
0 | -29000 | -29000 | |||
1 | 14400 | 4300 | |||
2 | 12300 | 9800 | |||
3 | 9200 | 15200 | |||
4 | 5100 | 16800 | |||
IRR | 18.56% | 17.42% | |||
Company should opt Cashflow B which has higher NPV compared to A. | |||||
Year | Cashflow Of A | Cashflow Of B | PVF@12% | Present value of cash flow of A | Present value of cash flow of B |
0 | -29000 | -29000 | 1 | -29000.00 | -29000.00 |
1 | 14400 | 4300 | 0.8928571 | 12857.14 | 3839.29 |
2 | 12300 | 9800 | 0.7971939 | 9805.48 | 7812.50 |
3 | 9200 | 15200 | 0.7117802 | 6548.38 | 10819.06 |
4 | 5100 | 16800 | 0.6355181 | 3241.14 | 10676.70 |
NPV | 3452.15 | 4147.55 |
Get Answers For Free
Most questions answered within 1 hours.