You are on page 1of 1

Assignment Capital Budgeting

A firm is considering a project for which the following details have been estimated:
• Initial Cost: Rs 50,000, • Life of the project: 5 Years, • Annual Sales (Units): 5,000
• Unit Price: Rs 70, • Variable Cost Per Unit (VCPU): Rs 10, • Overheads: Rs 20,000
• Depreciation: Rs 10,000 in all years, • Tax Rate: 30% • Discount Rate: 9%
Considering Salvage Value to be zero, find out the estimated operating cash flow
and workout the net present value (NPV) of the base case given above. Further, find
out the operating cash flow and NPV under the following scenarios as well:

Scenario Pessimistic Optimistic

Initial Cost 50000 50000

Annual Sales 2000 8000

Unit price 40 80

Variable cost 4 8

Overheads 40000 18000

Depreciation 10000 each year 10000 each year

Tax 30% 30%

Life of project 5 5

You might also like