In: Finance
Ans Second Plan is better since it has lower present value of cash flows.
FIRST PLAN | ||||
Year | Project Cash Flows (i) | DF@ 11% | DF@ 11% (ii) | PV of Project A ( (i) * (ii) ) |
1 | 5000 | 1/((1+11%)^1) | 0.901 | 4,504.50 |
2 | 5000 | 1/((1+11%)^2) | 0.812 | 4,058.11 |
3 | 5000 | 1/((1+11%)^3) | 0.731 | 3,655.96 |
4 | 5000 | 1/((1+11%)^4) | 0.659 | 3,293.65 |
5 | 5000 | 1/((1+11%)^5) | 0.593 | 2,967.26 |
PV | 18,479.49 |
SECOND PLAN | ||||
Year | Project Cash Flows (i) | DF@ 11% | DF@ 11% (ii) | PV of Project A ( (i) * (ii) ) |
1 | 3000 | 1/((1+11%)^1) | 0.901 | 2,702.70 |
2 | 3000 | 1/((1+11%)^2) | 0.812 | 2,434.87 |
3 | 3000 | 1/((1+11%)^3) | 0.731 | 2,193.57 |
4 | 3000 | 1/((1+11%)^4) | 0.659 | 1,976.19 |
5 | 3000 | 1/((1+11%)^5) | 0.593 | 1,780.35 |
6 | 3000 | 1/((1+11%)^6) | 0.535 | 1,603.92 |
7 | 3000 | 1/((1+11%)^7) | 0.482 | 1,444.98 |
8 | 3000 | 1/((1+11%)^8) | 0.434 | 1,301.78 |
9 | 3000 | 1/((1+11%)^9) | 0.391 | 1,172.77 |
10 | 3000 | 1/((1+11%)^10) | 0.352 | 1,056.55 |
PV | 17,667.70 |