As the director of capital budgeting for Denver Corporation, you are evaluating two mutually exclusive projects with the following net cash flows:
YearProject XProject Z -
0-$100,000-$100,000
150,000 10,000
240,000 30,000
330,000 40,000
410,000 60,000
If Denver's cost of capital is 15 percent, which project would you choose?
Click on the arrows to vote for the correct answer
A. B. C. D. E.Explanation
(In thousands)
NPV(X) = -100 + 50(PVIF(15%,1)) + 40(PVIF(15%,2)) + 30(PVIF(15%,3)) + 10(PVIF(15%,4)) = -100 + 50(0.8696) + 40(0.7561) + 30(0.6575) + 10(0.5718) = -
0.833 = -$833.
NPVZ = -100 + 10(PVIF(15%,1)) + 30(PVIF(15%,2)) + 40(PVIF(15%,3)) + 60(PVIF(15%,4)) = -100 + 10(0.8696) + 30(0.7561) + 40(0.6575) + 60(0.5718) = -8.013
= -$8,013.
At a cost of capital of 15%, both projects have negative NPVs and, thus, both would be rejected.