Professional Documents
Culture Documents
Thus sum of the net present value of projects 2 and 1 (Rs. 58,000) is higher
than that of Project 4 (Rs. 50,000). the assumption implied here is that the
unutilized part of the budget yields only that what it costs and therefore,
does not add anything to the value of the firm.
Illustration 2:
S Ltd. has Rs 10, 00,000 allocated for capital budgeting purposes.
The following proposals and ascertained profitability indexes have been determined:
Comments:
(1) On the basis of ranking on profitability index method, S Ltd. may undertake
projects 1, 3 and 5 which will result in unutilized budget of Rs 1,50,000 and will
give net present value of Rs 1,76,000. The unutilized amount of Rs 1, 50,000
cannot be invested in project 2 because profitability index of this project is less
than 1. As the projects are indivisible and there is no alternative use of the
money allocated Rs 1, 50,000 will remain unutilized.
(2) On the basis of ranking on net present value method, S Ltd. may undertake
projects 3, 4 and 5 which will fully utilize the budget and give net present value
of Rs 1, 91,000.
(3) Thus, the company is advised to follow the ranking on the basis of NPV
method and invest in projects 3, 4 and 5. By doing so, the net present value of
the cash inflows will increase by Rs 15,000 (1, 91,000 1, 76,000) and there will
be no unutilized amount.
Illustration 3:
Assume that we have the following list of projects with below-mentioned cash
outflow and their evaluation results based on IRR, NPV, and PI along with their
respective rankings. The capital ceiling for investment is, say, 650.
Evaluation Ranking
Projects ICO NPV IRR Projects ICO NPV Projects ICO NPV PI
The results are quite obvious and we will go with B,F,E and D to achieve
maximum value of 760.