# Sub: Accounts

Topic: CapitalBudgeting

Question:
Henn Corp, Ltd. is examining two investment projects as a part of its expansion plan for the coming year. These two projects are not mutually exclusive. The cost of Project A is \$12,950 while the second project (B) is expected to cost \$18,625. Henn's cost of capital (required rate of return) is 11.5 %. Expected annual cash flows are projected to be as follows:
ClassOf1 provides exert guidance for College, Graduate and High school homework and live online tutoring on subjects like Finance, Marketing, Statistics, Economics and others. Check out more solved problems in our Solution Library.

Year project A Project B 1 2 3 4 5 3,250.00 3,250.00 3,250.00 3,250.00 3,250.00 6,850.00 6,850.00 6,850.00 6,850.00 6,850.00

Each project will last an estimated 5 years with no remaining significant scrap value. Determine the IRR and the NPV for each of these two projects. What should Henn Corp decide about each proposed project

www.classof1.com

Sub: Accounts

Topic: CapitalBudgeting

Solution:

Project A Project B Cost of capital (required rate of return) Details of Cash flow Year 1 2 3 4 5

Initial cost \$12,950 \$18,625 11.50%

Project A \$3,250 \$3,250 \$3,250 \$3,250 \$3,250

Project B \$6,850 \$6,850 \$6,850 \$6,850 \$6,850

Project A Computation of NPV and IRR Particulars Initial cost Cash inflows Net cash flows Discounting factor @11.50% Discounted net cash flows NPV IRR

0 -\$12,950 0 -\$12,950

1 \$0 \$3,250 \$3,250

2 \$0 \$3,250 \$3,250

3 \$0 \$3,250 \$3,250

4 \$0 \$3,250 \$3,250

5 \$0 \$3,250 \$3,250

1.0000 0.8969 0.8044 0.7214 0.6470 0.5803 \$12,950.00 \$2,914.80 \$2,614.17 \$2,344.55 \$2,102.73 \$1,885.86 -\$1,087.90 8.08%
www.classof1.com

Sub: Accounts

Topic: CapitalBudgeting

Project B Computation of NPV and IRR Particulars Initial cost Cash inflows Net cash flows Discounting factor @11.50% Discounted net cash flows NPV IRR

0 -\$18,625 \$0 -\$18,625

1 \$0 \$6,850 \$6,850

2 \$0 \$6,850 \$6,850

3 \$0 \$6,850 \$6,850

4 \$0 \$6,850 \$6,850

5 \$0 \$6,850 \$6,850

1.0000 0.8969 0.8044 0.7214 0.6470 0.5803 \$18,625.00 \$6,143.50 \$5,509.86 \$4,941.58 \$4,431.91 \$3,974.81 \$6,376.66 24.47%

The NPV for Project A is negative. So project A should not be accepted. The NPV for Project B is positive, as such Project B should be accepted

** End of the Solution **

ClassOf1 provides exert guidance for College, Graduate and High school homework and live online tutoring on subjects like Finance, Marketing, Statistics, Economics and others. Check out more solved problems in our Solution Library.

www.classof1.com