Solution For Assignment 5 of Financial Management 2: A B A B

You might also like

Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

Solution for Assignment 5 of Financial Management 2

A B A B
PV- PV-
CF Cum. CF CF Cum. CF DF@10% PV- CF PV- CF
Cum. CF Cum. CF
Year 1 14,000 14,000 22,000 22,000 0.909 12727 12727 20000 20000
Year 2 16,000 30,000 20,000 42,000 0.826 13223 25950 16529 36529
Year 3 18,000 48000 18,000 60000 0.751 13524 39474 13524 50053
Year 4 20,000 68000 16,000 76000 0.683 13660 53134 10928 60981
Year 5 25,000 93000 17,000 93000 0.621 15523 68657 10556 71536

a) PBP for A = 3+ (65000-48000)/ 20000 = 3.85 years or 3 years 10.2 Months

PBP for B = 3+(70000-60000)/16000 = 3.625 years or 3 years 7.5 months

b) ARR for A = [93000-65000)/5] / 65000 = 8.62%


ARR for B = [93000-70000)/5] / 70000 = 6.57%

c) DPBP for A = 4+(65000-53134)/13660 = 4.87 years or 4 years 10.42 months

DPBP for B = 4+(70000-60981)/10556 = 4.85 years or 4 years 10.25 months

d) NPV for A= 68657 - 65000 = 3657

NPV for B= 71536 - 70000 = 1536

e) PI for A = 68657 / 65000 = 1.056

PI for B = 71536 / 70000 = 1.022

You might also like