Modified B-C ratio = (PW of annual benefits - PW of annual expenses) / (Land + Building + Equipment + Working capital - PW of salvage value)
"= [(750,000 - 475,000) \\times P\/A(15%, 10)] \/ [300,000 + 600,000 + 250,000 + 100,000 - (400,000 + 350,000 + 50,000) x P\/F(15%, 10)]\\\\\n\n= (275,000\\times 5.0188) \/ [1,250,000 - (800,000 \\times0.2472)]\\\\\n\n= 1,380,170 \/ (1,250,000 - 197,760)\\\\\n\n= 1,380,170 \/ 1,052,240\\\\\n\n= 1.31\\\\"
Since Modified B-C Ratio is greater than 1, Project is acceptable
Comments
Leave a comment