You are on page 1of 2

Investment A Investment B

Years Cash Flows Accumalted Cash Flows Years Cash Flows


0 -1000000 -1000000 0 -1000000
1 400000 400000 1 100000
2 400000 800000 2 100000
3 400000 1200000 3 100000
4 400000 1600000 4 1000000
5 400000 2000000 5 1000000

Investment C Investment D
Years Cash Flows Accumalted Cash Flows Years Cash Flows
0 -1000000 -1000000 0 -1000000
1 300000 300000 1 300000
2 300000 600000 2 300000
3 300000 900000 3 300000
4 300000 1200000 4 300000
5 300000 1500000 5 1000000

Investment E Investment F
Years Cash Flows Accumalted Cash Flows Years Cash Flows
0 -1000000 -1000000 0 -1000000
1 300000 300000 1 0
2 300000 600000 2 0
3 300000 900000 3 0
4 300000 1200000 4 1200000
5 300000 1500000 5 200000

Investment G Investment H
Years Cash Flows Accumalted Cash Flows Years Cash Flows
0 -1000000 -1000000 0 -1000000
1 250000 250000 1 250000
2 250000 500000 2 250000
3 250000 750000 3 250000
4 250000 1000000 4 250000
5 250000 1250000 5 250000
Investment B Investment A
Accumalted Cash Flows
-1000000 REMAININNG CASH FLOWS /NET YEAR CASH FOLWS)
100000 0.5
200000 PAYBACK PERIOD IS 2 YEARS AND 6 MONTHS
300000
1300000 Investment B
2300000
REMAININNG CASH FLOWS /NET YEAR CASH FOLWS)
Investment D 0.7
Accumalted Cash Flows PAYBACK PERIOD IS 3 YEARS AND 8 MONTHS
-1000000
300000 Investment C
600000
900000 REMAININNG CASH FLOWS /NET YEAR CASH FOLWS)
1200000 0.333333333333333
2200000 PAYBACK PERIOD IS 3 YEARS AND 3 MONTHS

Investment F Investment D
Accumalted Cash Flows
-1000000 REMAININNG CASH FLOWS /NET YEAR CASH FOLWS)
0 0.333333333333333
0 PAYBACK PERIOD IS 3 YEARS AND 3 MONTHS
0
1200000 Investment E
1400000
REMAININNG CASH FLOWS /NET YEAR CASH FOLWS)
Investment H 0.083333333333333
Accumalted Cash Flows PAYBACK PERIOD IS 3 YEARS AND 9 MONTHS
-1000000
250000 Investment F
500000
750000 REMAININNG CASH FLOWS /NET YEAR CASH FOLWS)
1000000 -1
1250000 PAYBACK PERIOD IS 3 YEARS AND 9 MONTHS

Investment G

REMAININNG CASH FLOWS /NET YEAR CASH FOLWS)


0
PAYBACK PERIOD IS 4 YEARS

Investment H

REMAININNG CASH FLOWS /NET YEAR CASH FOLWS)


0
PAYBACK PERIOD IS 4 YEARS

You might also like