Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
InitalOutlay
Present value factor=
AnnualCashFlow
0.9434
0.9346
0.9929
0.9174
0.9091
0.909
0.2989
02
1.8334
1.8010
1.7833
1.7591
1.7355
1.7125
1.6900
03
2.6730
2.6243
2.5771
2.5313
2.4864
2.4437
2.4018
04
3.4651
3.3872
3.3121
3.2397
3.1699
3.1024
3.0373
05
4.2123
4.1002
3.9927
3.8896
3.7909
3.6959
3.6048
06
4.9173
4.7655
4.6229
4.4859
4.3553
4.2305
4.1114
07
5.5824
5.3839
5.2064
5.0429
4.8664
4.7122
4.5638
08
6.2098
5.9713
5.7466
5.5348
5.3349
5.1461
4.9676
09
6.8117
6.5152
6.2469
5.9852
5.7590
5.5370
5.3282
10
7.3601
7.0236
6.7101
6.4176
6.1446
5.8892
5.6502
(b) When the annual cash flows are unequal over the
life of the asset:
Steps to be followed:
Step1. find out factor
Factor is calculated as follows:
InitialInvestment
F=
CashInflow
step 2. Find out positive net present value
Step 3. Find out negative net present value
Step 4. Find out formula net present value
Formula
PositiveNet Pr esentValue
DP
IRR = Base factor +
Project B
22000
20000
Year 1
12000
2000
Year 2
4000
2000
Year 3
2000
4000
Year 4
10000
20000
Cost
Cash Inflows:
Project A
Year
Cash inflows
12000
.909
10908
4000
.826
3304
2000
.751
1502
10000
.683
6830
22544
PV of outflows
22000
NPV
544
Year
Cash
inflows
Discount
rate @
10 %
Present
Values
Discount
Rate
@12%
Present
Value
12000
.909
10908
.769
9228
4000
.826
3304
.591
2364
2000
.751
1502
.455
910
10000
.683
6830
.350
3500
Fffff
22544
16002
PV of outflows
22000
22000
NPV
544
(5998)
Year
Cash
inflow
s
Disco
unt
rate
@ 10
%
Prese
nt
Value
s
Disco
unt
Rate
@12%
Prese
nt
Value
Disco Prese
unt
nt
Rate@ Value
11%
12000
.909
10908
.769
9228
.833
9996
4000
.826
3304
.591
2364
.694
2776
2000
.751
1502
.455
910
.578
1156
10000
.683
6830
.350
3500
.482
4820
Fffff
Total Present
Value
22544
16002
18748
PV of outflows
22000
22000
22000
NPV
544
(5998)
(3252)
IRR = Base
PositiveNet Pr esentValue
DP
Difference
in positive and
factor
+
Negative net present value
IRR=
IRR=
IRR=
IRR=
Solution
Cash Flow Table at Various Assumed Discounted Rates of 10% 14%
& 15%
Year Annual
Cash
Flow
Discounted
rate@ 10%
Discounted
rate@ 12%
Discounted
rate@ 14%
Discounted
rate@ 15%
P.V.F
P.V.
(Rs.)
P.V.F
P.V.
(Rs.)
P.V.F
P.V.
(Rs.)
P.V.F
P.V.
(Rs.)
15000
.909
13635
.892
1338
0
.877
1315
5
.869
1303
5
20000
.826
16520
.797
1594
0
.769
1538
0
.756
1512
0
30000
.751
22530
.711
2133
0
.674
2022
0
.657
1971
0
20000
.683
13660
.635
1270
0
.592
1184
0
.571
1142
0
66345
6335
6059
5928
Merits
1. It consider the time value of money.
2. It takes into account the total cash inflow
and outflow.
3. It does not use the concept of the
required rate of return.
4. It gives the approximate/nearest rate of
return.
Demerits
1. It involves complicated computational
method.
2. It produces multiple rates which may be
confusing for taking decisions.
3. It is assume that all intermediate cash
Accept/Reject criteria
If the present value of the sum total of the
compounded reinvested cash flows is
greater than the present value of the
outflows,
the
proposed
project
is
accepted. If not it would be rejected.