You are on page 1of 3

CAPITAL BUDGETING

PROJECT A PROJECT B
RATE OF INTEREST 10% 10%
COST OF PROJECT -500000 -600000
CASH INFLOWS YEAR 1 55000 30000
CASH INFLOWS YEAR 2 100000 500000
CASH INFLOWS YEAR 3 50000 60000
CASH INFLOWS YEAR 4 70000 70000
CASH INFLOWS YEAR 5 80000 80000

NPV OF THE PROJECT -$232,304.98 $11,365.34

IRR OF THE PROJECT -10% 9%

RATE OF RETURN 10% 11%


NPV OF PROJECT A -23230498.41% 16167354.78%
PROJECT TO BE SELECTED
PROJECT B

PROJECT B

12% 13% 14%


13527216.52% 11037174.53% 8686444.29%

NPV OF PROJECT A
20000000.00%
15000000.00%
10000000.00%
5000000.00%
0.00% NPV OF PROJECT A
-5000000.00% 9% 10% 11% 12% 13% 14% 15% 16%
-10000000.00%
-15000000.00%
-20000000.00%
-25000000.00%
-30000000.00%
15%
6465162.20%

F PROJECT A

NPV OF PROJECT A
13% 14% 15% 16%

You might also like