You are on page 1of 3

2010

Anto Vikram [F09068]


Senthil Selvan [F09112]

DECISION TREE
CEPC- Assignment 1
1. Anto Vikram [F09068]
2. Senthil Selvan [F09112]

Evaluation of Alternatives:

Project A:

Investment Year 1 Year 2 Hurdle rate NPV


Rs. -3,00,000.00 Rs. 2,00,000.00 Rs. 2,00,000.00 14% Rs. 29,332.10

The NPV realized is Rs. 29,332.10 from Project A.

Project B:

Decision Tree:

150000

0.3
0.5 180000
180000
0.3
0.5
200000

-300000 180000
0.5
0.3
0.4 220000
220000
0.3
270000
1. Anto Vikram [F09068]
2. Senthil Selvan [F09112]

Path NPV Joint Prob Expected NPV


1 Rs. -26,685.13 0.15 Rs. -4,002.77
2 Rs. -3,601.11 0.2 Rs. -720.22
3 Rs. 11,788.24 0.15 Rs. 1,768.24
4 Rs. 31,486.61 0.15 Rs. 4,722.99
5 Rs. 62,265.31 0.2 Rs. 12,453.06
6 Rs. 1,00,738.69 0.15 Rs. 15,110.80
Rs. 29,332.10

The NPV realized is Rs. 29,332.10 from Project B.

Conclusion:

Project A and Project B give the same returns. Hence either one can be selected. But given the
associated risks (probabilities) in Project B, Project A will be the optimal investment.

You might also like