You are on page 1of 2

Candidate Score in Score in Score in Weighted Selected or not?

Selection
Score Acadimics Written test Interview Score (1 or 0) Creieria 75
1 90 75 95 85.5 1
2 60 90 80 78 1
3 60 80 60 68 0
4 70 70 40 61 0
5 50 40 45 44.5 0
6 90 80 85 84.5 1
7 95 50 55 65 0
8 50 70 95 71.5 0
9 60 60 60 60 0
10 75 75 75 75 1
Total selected 4
Area(SqYds) 200
Cleaning(Rs/Sqy
rd) 5
InitialTax 1000

%IncreaseinTax 5
Purchase Cost 100000
Selling Price 300000
DiscountRate 0.15
YearNo. 0 1 2 3 4 5
Tax 0 1000 1050 1102.5 1157.625 1215.506
Cleaning(Rs/Sqy
rd) 0 1000 1000 1000 1000 1000
Tax+Cleaning 0 2000 2050 2102.5 2157.625 2215.506
PurchaseCost -100000 0 0 0 0 0
Inflow due to
selling 0 0 0 0 0 300000
NetCashflow -100000 -2000 -2050 -2102.5 -2157.625 297784.5
NPV ₹ 42,146.24
IRR 23.171867%

You might also like