Scribd
Upload
58 views3 pages

Calculation Capital Budgting

Calculation Capital Budgting

Uploaded by

Marium Shabbir
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
58 views3 pages

Calculation Capital Budgting

Calculation Capital Budgting

Uploaded by

Marium Shabbir
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
You are on page 1/ 3

Rashid Company’s

Two Alternative Investment Projects


i = 10%
Project X Project Y
Initial investment $42,000 $45,000
Year Operating cash inflows
1 14000 $28,000
2 14000 12,000
3 14000 10,000
4 14000 10,000
5 14000 10,000

NPVX = 14000x PVAIF i=10%, n=5 ) - 42,000


= (14000 x 3.7908 ) – 42000
= ()– 42000
= 11,071

NPVY =
=(28000 + 12000 + 10,000 + 10,000 + 10,000 )
(1+0.1)1 (1+0.1)2 (1+0.1)3 (1+0.1)4 (1+0.1)5
=
() - CFo
=- 45000
= 10,924

Calculation of IRR:
Project X Project Y
Initial investment $42,000 $45,000
Year Operating cash inflows
1 14000 $28,000
2 14000 12,000
3 14000 10,000
4 14000 10,000
5 14000 10,000
Project X
NPVx i 1 = 10% 11071
i 2 = 20% -131.6
NPVy i1 10% 10924
i 1 = 22% -282

NPVx1 = 14000x (PVAIF i=10%, n=5 ) - 42,000


= (14000 x 3.7908 ) – 42000
= 53071.2 – 42000
= 11,071
NPVx2 = 14000x (PVAIF i=20%, n=5 ) - 42,000
= (14000 x 2.9906) – 42000
= 41868 – 42000
= -131

Formula = i1 + NPVx1 x ( i2–i1)


NPVx1 - NPVx2

IRRx = 0.1 + 11071 .x (0.2 -0.1) = 0.1+ 0.988 (0.1) = 0.1 + 9.89 = 19.9%
11071- (-131.6)

NPVy1 = 28,000 + 12,000 + 10,000 + 10,000 + 10,000


(1+0.1)1 (1+0.1)2 (1+0.1)3 (1+0.1)4 (1+0.1)5

= 55,924- 45000
= 10,924

NPVy2 = 28,000 + 12,000 + 10,000 + 10,000 + 10,000


(1+0.20)1 (1+0.20)2 (1+0.20)3 (1+0.20)4 (1+0.20)5

= (28000x0.833)+(12000x0.69)+(10000x0.5787)+(10000x0.4822)+(10000x0.401877) – 45000
= (23324+8280+5787+4822+4018)-45000
=46231-45000
=1231

NPVy2 = 28,000 + 12,000 + 10,000 + 10,000 + 10,000


(1+0.22)1 (1+0.22)2 (1+0.22)3 (1+0.22)4 (1+0.22)5

= 44718 – 45000
= -282
IRRy = 0.1 + 10,924 .x (0.22 -0.1) = 0.1+ 0.9748 (0.12) = 0.1 + 0.117 = 21.7%
10924 - (-282)

You might also like