You are on page 1of 7

Year

CF
0
1
2

-100
70
50

0
3
6
9
12

1
0
NPV
0
3
6
9
12

-100
40
40
40
40

-100
40
40
40
40

0.99
5

-100
40
40
40
40
21.86%
0.87
21.8623% 87.4491%
0.98
10

0.96
15

Qtrs

CF
0
1
2
3
4

100

interst amt return


CB
87.45%
40

CB=OB+interst amt-return

10
0
6
12
18

-100
60
50
30
21.48%
42.97%

20

erst amt-return

0
1
2
3
4

30

-100
60
70
-10
5
16.08%

YEARS

CF1
0
1
2
3
4

CF2
-100
30
40
30
30

-100
-70
-30
0
30

-100
50
60
-30
50

-100
-50
10
-20
30

SINCE U R REINVESTING IT IS BETWEEN -20 AND 30


3
X
4

-20
0
30

SLOPE OF LINE
X-3/4-3
EQUALS

WEEN -20 AND 30

YEEARS

P1 CF
0
1
2
3

irr
Selected
risk

P2CF
-100
70
50
30
28%
1
20%

P3CF
-100
60
60
60
36%
1
30%

P4 CF
-100
80
0
40
12%
1
35%

-100
40
50
60
22%
1
28%

Total avaibale capital


Risk<=25%
which project is to be selected?

4
0.07

300

to be selected?

You might also like