Expected Cash Flows
Year Project A Project B
0 -500 -875
1 100 150
2 110 200
3 120 252
4 175 375
5 240 530
6 300 680
a. If you were told that each project’s cost of capital was 12%, which project should be selected using the NPV criteria?
b. What is the profitability index for each project if the cost of capital is 12%?
c. What is the regular payback period for these two projects?
a. If you were told that each project’s cost of capital was 12%, then:
"NPVa = -500 + 100\/1.12 + 110\/1.12^2 + 120\/1.12^3 + 175\/1.12^4 + 240\/1.12^5 + 300\/1.12^6 = 161.78."
"NPVb = -875 + 150\/1.12 + 200\/1.12^2 + 252\/1.12^3 + 375\/1.12^4 + 530\/1.12^5 + 680\/1.12^6 = 481.3."
So, projectB should be selected using the NPV criteria.
b. The profitability index for each project if the cost of capital is 12% is:
"PIa = 161.78\/500 = 0.324" or 32.4%,
"PIb = 481.3\/875 = 0.55" or 55%.
c. The regular payback period is 5 years for project A and 4,5 years for project B, so is higher for project A.
Comments
Leave a comment