You are on page 1of 2

Yea PVF @ PV of CFAT 

(in    PVF @ PV of CFAT (in


CFAT (in RS.)
r 10% RS.) 15% RS.)
1 10,000 0.909 9090 0.869 8690
2 20,000 0.826 16520 0.756 15120
3 40,000 0.751 30040 0.657 26280
4 80,000 0.683 54640 0.572 45760
5 40,000 0.621 24840 0.497 19880
Total Present
1,35,130 1,15,730
Value

Net Present Value @ discounting factor of 10%,


NPV = TPV - Initial Investment
        = Rs. 135130 - Rs. 100000
        = Rs. 35,130
Net Present Value @ discounting factor of 15%,
NPV = TPV - Initial Investment
        = Rs. 115730 - Rs. 100000
        = Rs. 15,730
Profitability Index at the required rate of return of 10%,
PI = PV of Cash Inflow / PV of Cash Outflow
    = TPV / Initial Investment
    = 115730 / 100000
 PI = 1.16
Payback period of the project, 
PBP = 3 + (30/80)
PBP = 3.375 years  or 3 yeras 137 days

IRR for Project

Yea
CFAT PVF @ 20% PV of CFAT (in Rs.)
r
1 10,000 0.833 8330
2 20,000 0.694 13880
3 40,000 0.579 23160
4 80,000 0.482 38560
5 40,000 0.402 16080
   Total     100010
IRR = 10 + (35130/35120*10)
      = 10 + 10.0003
IRR = 20.0003%

You might also like