Singing Fish Fine Foods has ​$
2,090,000 for capital investments this year and is considering two potential projects for the funds. Project 1 is updating the​ store's deli section for additional food service. The estimated​ after-tax cash flow of this project is ​$
580,000 per year for the next five years. Project 2 is updating the​ store's wine section. The estimated annual​ after-tax cash flow for this project is ​$
500,000 for the next six years. If the appropriate discount rate for the deli expansion is
9.7​% and the appropriate discount rate for the wine section is
9.0​%, use the NPV to determine which project Singing Fish should choose for the store. Adjust the NPV for unequal lives with the equivalent annual annuity. Does the decision​ change?

Respuesta :

Based on the NPV, project 2 should be chosen.

When the NPV is adjusted for unequal lives using the equivalent annual annuity, the decision does not change.

The net present value of a project is the cost of an asset or project less the sum of the discounted cash flows from the project.

NPV of Project 1

Cost of the project: -2,090,000

Discounted year 1 cash flow: 580,000 / (1.097) = 528,714.68

Discounted year 2 cash flow: 580,000 / (1.097)^2 = 481,964.15

Discounted year 3 cash flow:  580,000 / (1.097)^3 = 439,347.45

Discounted year 4 cash flow:  580,000 / (1.097)^4 = 400,499.04

Discounted year 5 cash flow:  580,000 / (1.097)^5 = 365,085.73

Sum of discounted cash flows = 2,215,611.05

NPV =  2,215,611.05  -2,090,000 = $125,611.05

NPV of Project 2

Cost of the project: -2,090,000

Discounted year 1 cash flow: 500,000 / (1.09) = 458,715.60

Discounted year 2 cash flow: 500,000 / (1.09)^2 = 420,840

Discounted year 3 cash flow:  500,000 / (1.09)^3 = 838,550.06

Discounted year 4 cash flow:  500,000 / (1.09)^4 = 354,212.61

Discounted year 5 cash flow:  500,000 / (1.09)^5 = 324,965.69

Discounted year 6 cash flow:  500,000 / (1.09)^6 = 298,133.66

Sum of discounted cash flows = 2,242,959.30

NPV = 2,242,959.30 - -2,090,000 = $152,959.30

Based on the NPV, project 2 should be chosen because it has a higher NPV.

Equivalent annual annuity = [tex]\frac{r(NPV)}{1 - \frac{1}{(1 + r)^{n} } }[/tex]

  • r = discount rate
  • n = number of years

Equivalent annual annuity for project 1:

[tex]\frac{0.097 (125,611.05)}{1 - \frac{1}{1.097^{5} } }[/tex] = $32,882.31

Equivalent annual annuity for project 2:

[tex]\frac{0.09 (152,959.30)}{1 - \frac{1}{1.09^{6} } }[/tex] = $34,079.65

Project 2 would be chosen because the equivalent annual annuity is higher.

To learn more about net present value, please check: https://brainly.com/question/13739943?referrer=searchResults