Project 1: Automatic Car Wash Centre

0.084
Year
Annual Cash Flows (RM)
Factor
Discaunted Factor
0
-100000
1
1
1
20000
1.084
0.9225092251
2
30500
1.175056
0.8510232704
3
30250 1.273760704
0.7850768177
4
30000 1.380756603
0.7242406067
5
30750 1.496740158
0.6681186409
6
20500 1.622466331
0.6163456097
NPV
IRR

RM23,061.92
16%

Present Value
-100000
18450.18450185
25956.2097466
23748.57373524
21727.21820186
20544.64820748
12635.08499845
23061.91939149

Project 2: Printing
Year
Annual Cash Flows (RM)
Factor
0
-50000
1
1
10,750
1.084
2
30,250
1.175056
3
30000 1.2737607

NPV
IRR

RM9,212.73
17%

0.084
Discaunted Factor
Present Value
1
-50000
0.9225092251 9916.97416974
0.8510232704 25743.453929
0.7850768177 23552.3045308
9212.73262957