Hi!!
Present Value (PV):
CF1 CF2 CF5
PV = --------- + ---------- + ... + ----------
(1 + r)^1 (1 + r)^2 (1 + r)^5
Where r is the required return.
If all the cash flows are equal (like in this problem):
CF 1
PV = ---- * [1 - ---------]
r (1+r)^5
Net Present Value (NPV):
NPV = PV - I where I = Total Initial Investment
For reference see:
"Annuities":
http://www.netmba.com/finance/time-value/annuity/
Now we can calculate both NPV:
-Project A NPV:
PV(A) = 10,000/0.14 * [1 - 1/(1.14)^5] =
= 37,097.76
NPV(A) = 34,330.81 - 30,000 =
= 4,330.81
-Project B NPV:
PV(B) = 20,000/0.14 * [1 - 1/(1.14)^5] =
= 68,661.62
NPV(B) = 68,661.62 - 60,000 =
= 8,661.62
The NPV of the project B is greater than the NPV of the project A,
exactly the double as you expect after a first look of the cash flows.
----------------------------------------------------------
IRR:
IRR is the discount rate r at which the NPV equals zero, in other
words it is the rate that satisfies:
NPV = PV - I = 0
Then IRR is the discount rate r at which:
PV = I
So you must find the r that solves the following equation:
CF 1
PV = ---- * [1 - ---------] = I
r (1+r)^5
You can use different ways to calculate the IRR, for example:
-Trial & Error
-Calculator
-Computer (Excel spreadsheet)
Here is a brief guide to do this using an MS Excel spreadsheet for this problem:
1) Select a column for the project's Cash flows (for example column "A").
2) Input the project's Cash Flows starting from the initial investment
(this is a negative input) and followed by the CF1 to CF4 cash flows,
each one in one cell of the column.
3) Click on the cell where you want your IRR calculated (say B1).
4) Enter "=IRR(" (without the quotes) and then highlight the column A
then close the parenthesis and hit enter.
For the project A the column A will have:
A1: -30,000 ; A2: to A6: 10,000 ;
B1: =IRR(A1:A6)
You will find that IRR(A) = 19.858%
For the project B the column A will have:
A1: -60,000 ; A2: to A6: 20,000 ;
B1: =IRR(A1:A6)
You will find that IRR(B) = 19.858%
Both IRR are equal.
This problem shows that IRR and NPV are independent ways to decide if
a project is eligible or not.
----------------------------------------------------------
I hope that this helps you. If you find something unclear or need
further assistance, please post a request for an answer clarification
before rate this answer. I will be glad to respond your requests.
Best regards.
livioflores-ga |