Académique Documents
Professionnel Documents
Culture Documents
@20%
0 (500,000.00) 1.00 (500,000.00) (250,000.00)
1 50,000.00 0.83 41,666.67 75,000.00
2 250,000.00 0.69 173,611.11 75,000.00
3 350,000.00 0.58 202,546.30 75,000.00
4 - - - 50,000.00
5 - - - -
the above calculation clearly stated that only project c having ability to earn more than 20% return rest t
are getting the less than required rate of return i.e. 20% therefore their NPV is in negative vaules . In ca
negative NPV the project would not be considered in decision making. Only one project showing the po
NPV that should be selected but other things remain the same.
0.976374
25
24.40936
20
Feasible Project Assumption for IRR calculating
Project B Project C Project C
Discount PV Cash Flows Discount PV Cash Flows Discount
Factor Factor Factor
@20% @20% @50%
1.00 (250,000.00) (75,000.00) 1.00000 (75,000.00) (75,000.00) 1.00000
0.83 62,500.00 15,000.00 0.83333 12,500.00 15,000.00 0.66667
0.69 52,083.33 25,000.00 0.69444 17,361.11 25,000.00 0.44444
0.58 43,402.78 50,000.00 0.57870 28,935.19 50,000.00 0.29630
0.48 24,112.65 50,000.00 0.48225 24,112.65 50,000.00 0.19753
- - 150,000.00 0.40188 60,281.64 150,000.00 0.13169
(67,901.23) 68,190.59
(75,000.00)
10,000.00
11,111.11
14,814.81
9,876.54
19,753.09
(9,444.44)
.