You are on page 1of 4

Capital Budgeting

Project A Project B
Rate of Interest 12% 12%
Cost of project -₹ 500,000.00 -₹ 550,000.00
Cash Inflows (Year 1) ₹ 400,000.00 ₹ 20,000.00
Year 2 ₹ 60,000.00 ₹ 500,000.00
Year 3 ₹ 50,000.00 ₹ 60,000.00
Year 4 ₹ 70,000.00 ₹ 70,000.00
Year 5 ₹ 80,000.00 ₹ 80,000.00
Project to be Selected
Net Present Value (NPV) of the Project ₹ 30,443.92 -₹ 958.69 Project A
Internal Rate Of Return (IRR) of the Project 16% 12%

Rate Of Return 10% 11% 12%


NPV of Project A at different Rate of Returns ₹ 48,273.53 ₹ 39,204.55 ₹ 30,443.92

Capital Budgeting
₹60,000.00
NPV of project A Value

₹50,000.00
₹40,000.00
₹30,000.00 Project A
₹20,000.00
₹10,000.00
₹0.00
9% 10% 11% 12% 13% 14% 15% 16%
Rate of Return
13% 14% 15%
₹ 21,976.72 ₹ 13,788.93 ₹ 5,867.38

Project A
Capital Budgeting
Rate of Interest 10%
Cost of project -₹ 10,000.00
Cash Inflows (Year 1) ₹ 3,000.00
Year 2 ₹ 4,200.00
Year 3 ₹ 6,800.00
NPV ₹ 1,307.29
Capital Budgeting
Rate of Interest 8%
Cost of project -₹ 40,000.00
Cash Inflows (Year 1) ₹ 8,000.00
Year 2 ₹ 9,200.00
Year 3 ₹ 10,000.00
Year 4 ₹ 12,000.00
Year 5 ₹ 14,500.00
NPV ₹ 1,922.06

You might also like