Prob 16 0 1 2 3 4 MIRR NPV Dif

-1100 500 -375 750 775 12.16% ₹ 171.25 ₹ -19.00

-2200 1025 -725 1200 1600 10.80% ₹ 190.25

Prob 17
A B C D E F G H I
Investment 135000 200000 125000 150000 175000 75000 80000 200000 50000
NPV 6000 30000 20000 2000 10000 10000 9000 20000 4000
PI 1.044444444 1.15 1.16 1.013333 1.057143 1.133333 1.1125 1.1 1.08

Prob 18
0 1 2 3 4
-450000 165000 190000 205000 183000
-450000 0 171600 197600 213200 190320
IRR 16.95%
MIRR 12.72%
NPV ₹ 87,144.93
without constraints
with constraints
Yr CF CF PV of CF NPV IRR MIRR PI
0 -750 -750000000 ₹ 67,747,130.88 14.72% 13.05% -1.0903295
1 130 130000000 116071429
2 180 180000000 143494898
3 190 190000000 135238247
4 245 245000000 155701929
5 205 205000000 116322505
6 155 155000000 78527824
7 135 135000000 61067144
8 95 95000000 38368907
9 -75 -75000000 -27045752
817747131
Project Type of CF Y0 Y1 Y2 Y3
A Investment -10000
Revenue 21000
Op Exp 11000
Dep 10000
PAT/NI 0
CF(=Revenues-op exp-dep)*(1-t)+dep 10000
B Investment -10000
Revenue 15000 17000
Op Exp 5833 7833
Dep 5000 5000
PAT/NI 0.4167
CF(=Revenues-op exp-dep)*(1-t)+dep
C Investment -10000
Revenue 10000 11000 30000
Op Exp 5555 4889 15555
Dep 3333.333 3333.333 3333.333
PAT/NI 0.111167 0.277767 1.111167
CF(=Revenues-op exp-dep)*(1-t)+dep
D Investment -10000
Revenue 30000 10000 5000
Op Exp 15555 5555 2222
Dep 3333.333 3333.333 3333.333
PAT/NI
CF(=Revenues-op exp-dep)*(1-t)+dep
tax
0.4