i T 4223
i 0.909 354,510
2 | 0.826 2,06,500 |
3 | 0.751 247.830
4 0.683 286,860,
5 ee | 0.820 4,58,800
15,54,500
150,000
NPV= 295,500) |
(iv) Profitability Index (PI) Calculation =
pr 2=PV.of Cash Inflow 15,54,500
PV of Investment Cost ~ Tk. 18,50.000
= 0.84
Profit before depreciation and tax (PBDT) from the project is as below =
Year PBDT
I 45,000
2 35,000
3 25,000
4 50,000
5 45,000
‘The policy of the company is to depreciate fixed asset on straight line basis over the period of the asset.
Salvage value of the machine is expected to be Tk. 15,000. Assume a 30% tax rate and 2 cost of capital of
10%,
Required : Determine the acceptability of the project of the basis of —
{4 Payback period, (ii) Average rate of return, (iii) Discounted payback period, (iv) Net present value,
(BDE, Part-I; Non, 2006]
‘The Sayeeda International Ltd. is consideing the expansion of business line,
acquisition of a machine costing Tk. 165,000. The project is expected to survive fi
which would require
ive year. The expected
Average inv
ARR,
Required
Calculatior
(¥) Profitability index. 1
ae Present Value of Tk. 1 at 10% 2 2
ee Ree ee | 3 4 I an |
C 0.909. | tes 0751 T 0.683. I 4 |
sel