MD.

SAIFUL ISLAM

M1516029

Expected Cash flow

Cumulative

Discounted Amount
@ 15%

Cumulative

Time
Project A

Project B

Project A

Project B

Project A

Project B

Project A

Project B

T0

(150,000)

(200,000)

T1

45,000

52,000

45,000

52,000

39,130

45,217

39,130

45,217

T2

58,000

65,000

103,000

117,000

43,856

49,149

82,986

94,366

T3

40,000

52,000

143,000

169,000

26,300

34,190

109,286

128,556

T4

38,000

45,000

181,000

214,000

21,726

25,728

131,012

154,284

T5

35,000

47,000

216,000

261,000

17,401

23,367

148,413

177,651