Cash outlay Rs. 50,000 and cash inflow Rs. 12,500. (Ans. 4 years)
Which liquors Rs. 2,00,000 each? Suggest most profitable project.
Year Project I Project II Project III
1 50,000 60,000 35,000
2 50,000 70,000 45,000
3 50,000 75,000 85,000
4 50,000 45,000 50,000
5 50,000 – 35,000
(Ans. 4 years 3 months and 11.2%)
Cash inflows
Year Machine X Machine Y
0 –20,000 –20,000
1 5,500 6,200
2 6,200 8,800
3 7,800 4,300
4 4,500 3,700
5 3,000 2,000
Capital Budgeting 145
are as under:
Year Rs.
1 25,000
2 35,000
3 50,000
4 40,000
5 25,000
Calculate internal rate of return and suggest whether the project should be
accepted of cost.
A B
Cash outflow 2,00,000 3,00,000
Cash inflows at the end of
1 Year 60,000 40,000
2 Year 50,000 50,000
3 Year 50,000 60,000
4 Year 40,000 90,000
5 Year 30,000 1,00,000
Cost of capital is 10%.
Rs. 3,00,000. The expected annual income after depreciation but before tax is
as follows:
Year Rs.
1 9,000
2 80,000
3 70,000
4 60,000
5 50,000
Depreciation may be taken as 20% of original cost and taxation at 50% of net
income:
You are required 10 calculated
(a) Pay-back period (b) Net present value
(c) According rate of return (d) Net present value index.
(e) Internal rate of return.
146
Financial Management
Cash Inflows (Year) I II
0 –20,000 –20,000
1 7,000 8,000
2 7,000 9,000
3 6,000 5,000
Risk less discount rate is 5%. Project I is less risks as compared to project II.
The management consider risk premium rates at 5% and 10% respectively
appropriate for discounting the cash inflows.
investment of Rs. 60,000. The following are the cash inflows and certainly
co-efficient are as follows.
Project I Project II
Year Cash inflow Certainty Cash Inflow Certainty
Co-efficient Co-efficient
1 30,000 .7 25,000 .9
2 25,000 .8 25,000 .8
3 25,000 .9 30,000 .7
Risk-free cutoff rate is 10%. Evaluate which project will be considered.
following details advice Mr. X.
Project I Project II
Cost of investment 75,000 75,000
Annual income for 5 years Optimistic 37,500 41,250
Most likely 26,250 22,500
Pesionistic 15,000 15,000
The cutoff rate is 12%.
Capital Budgeting 147
available.
Year Project A Project B
Rs. Profitability Rs. Profitability
1 12,000 – 12,000 –
2 10,000 .2 10,000 .2
3 15,000 .6 20,000 .6
4 25,000 .2 20,000 .2
information select the Project on the basis of standard deviation and co-efficient
of variation method.
Cash Project I Project II
Rs. 15,000. Rs. 15,000
Cash inflow Rs. Probabilities Rs. Probabilities
Year
1 3,000 .3 4,000 .1
2 4,000 .2 6,000 .4
3 7,000 .3 7,000 .3
4 6,000 .2 3,000 .2
returns during the life if the project of are as follows:
Year I Event Cash inflow Probability
a 12,000 .2
b 14,000 .6
c 9,000 .2
Year II
Cash inflows is year I are.
Rs. 12,000 Rs. 14,000 Rs. 9,000
Cash inflow Probability Cash inflow Probability Cash inflow Probability
1 18,000 .3 22,000 .2 28,000 .4
2 20,000 .4 26,000 .7 32,000 .5
3 20,000 .3 30,000 .1 35,000 .1
Using 10% as the use of capital, advise about the acceptability of the proposal.