You are on page 1of 5

Discount rate 10%

Equipment A
0 1 2 3
-200 -50 -50 -50
NPV -324.34

Equipment B 0 1 2 3 4 5 6
-400 -20 -20 -20 -20 -20 -20

NPV -487.11

Method 1 Equialize the useful lives by replacing at the end of third year for Equipment A in this case

Equipment A
0 1 2 3 4 5 6
-200 -50 -50 -50
-200 -50 -50 -50
Cash flows -200 -50 -50 -250 -50 -50 -50
NPV -568.03

Method 2
Equivalent Annual Cost

Equipment A
Annuity F 2.486852
EAC -130.423

Equipment B
Annuity F 4.355261
EAC -111.843

Equipment A EAC for 6 years


Annuuity 4.355261
EAC -130.423
ent A in this case
Project A
Inflation ra 5%
Discount r 12%
Number of 4

0 1 2 3 4
-500 70 130 250 270
NPV 15.67

Real rate 6.67%

NPV for real rate 66.66667 117.9138 215.9594 222.1297


NPV for ad 15.67
Beginning price 1430
Ending price 1680
Dividend at the end of the year 50
Number of shares I bought 100
Dollar return 30000
Percentage returns 20.98%
1 6%
2 5%
3 -5%
4 -8%
5 0.50%

HPR -2.24%

You might also like