Protect Your Accounts | |
Dear Students,
Your Student ID and password gives you access to your LMS and VU email accounts. If
someone else obtains your password which is your personal digital key,
he/she can use your account to access your private data, including your
personal profile, emails, assignments, MDB, GDB, Quizzes and can alter
your secret information to retrieve forgotten password. Further more,
he/she may perform illegal activities in your name and will remain
undetected, unless you eventually change your password. You are advised to treat your password(s) as confidential information not to share with anybody. Follow the guidelines below to protect your LMS and VU Email accounts from unauthorized access.
|
Sunday, July 5, 2015
Protect Your Accounts
Wednesday, November 21, 2012
FIN622
Assignment 1 Fall 2012 Solution
Tuesday, November 20, 2012 Edit This
Net Present Value (NPV)
NPV = -Io + CF1 / (1+i)^1 + CF2 / (1+i)^2 + CF3 / (1+i)^3 + CF4 / (1+i)^4 +…….+ ∞
For Alpha:
Io= 20,000
i = initial investment for alpha = 14%
For Beta:
Io= 20,000
i = initial investment for Beta = 12%
......................................
PV of Future Cash Flows of project ALPHA = 53428+ 63435 +
52956+ 37725
= 207547
PI= 207547/200000
ye calculation apni kr laina...main ny rounded kiya howa hy.... same isi tarah BETA ki b calculate krni hy.....just intial investment ki amount less nahi krni....balky intial investment ko divide krna hy
......................
Net Present Value (NPV)
NPV = -Io + CF1 / (1+i)^1 + CF2 / (1+i)^2 + CF3 / (1+i)^3 + CF4 / (1+i)^4 +…….+ ∞
For Alpha:
Io= 20,000
i = initial investment for alpha = 14%
For Beta:
Io= 20,000
i = initial investment for Beta = 12%
......................
Profitability Index (PI):
Profitability Index = PV of Future Net Cash
Flows /
Initial Investment Required
......................
Net Present Value (NPV)
NPV = -Io + CF1 / (1+i)^1 + CF2 / (1+i)^2 + CF3 / (1+i)^3 + CF4 / (1+i)^4 +…….+ ∞
For Alpha:
Io= 20,000
i = initial investment for alpha = 14%
For Beta:
Io= 20,000
i = initial investment for Beta = 12%
Profitability Index (PI):
Profitability Index = PV of Future Net Cash Flows / Initial Investment Required
NPV = -Io + CF1 / (1+i)^1 + CF2 / (1+i)^2 + CF3 / (1+i)^3 + CF4 / (1+i)^4 +…….+ ∞
For Alpha:
Io= 20,000
i = initial
For Beta:
Io= 20,000
i = initial investment for Beta = 12%
......................................
PV of Future
= 207547
PI= 207547/200000
ye calculation apni kr laina...main ny rounded kiya howa hy.... same isi tarah BETA ki b calculate krni hy.....just intial investment ki amount less nahi krni....balky intial investment ko divide krna hy
......................
Net Present Value (NPV)
NPV = -Io + CF1 / (1+i)^1 + CF2 / (1+i)^2 + CF3 / (1+i)^3 + CF4 / (1+i)^4 +…….+ ∞
For Alpha:
Io= 20,000
i = initial investment for alpha = 14%
For Beta:
Io= 20,000
i = initial investment for Beta = 12%
......................
Profitability Index (PI):
Profitability Index = PV of Future Net
......................
Net Present Value (NPV)
NPV = -Io + CF1 / (1+i)^1 + CF2 / (1+i)^2 + CF3 / (1+i)^3 + CF4 / (1+i)^4 +…….+ ∞
For Alpha:
Io= 20,000
i = initial investment for alpha = 14%
For Beta:
Io= 20,000
i = initial investment for Beta = 12%
Profitability Index (PI):
Profitability Index = PV of Future Net Cash Flows / Initial Investment Required
Year Project Alpha
|
||||
Years
|
End Rs.(000)
|
FVIF
12.3%=1/(1.123)^t |
PV
|
PI
|
-200,000
|
1.000
|
-200000
|
-0.85
|
|
1
|
60,000
|
1.123
|
67380
|
2.83
|
2
|
80,000
|
1.261
|
100890.32
|
2.12
|
3
|
75,000
|
1.416
|
106218.59
|
2.27
|
4
|
60,000
|
1.590
|
95426.78128
|
2.83
|
Total
|
75,000
|
169915.6913
|
||
Project Beta
|
||||
Years
|
End Rs.(000)
|
FVIF
12.3%=1/(1.123)^t |
PV
|
PI
|
-200,000
|
1.000
|
-200000
|
-0.851
|
|
1
|
55,000
|
1.123
|
61765
|
3.093
|
2
|
65,000
|
1.261
|
81973.385
|
2.617
|
3
|
70,000
|
1.416
|
99137.35069
|
2.430
|
4
|
80,000
|
1.590
|
127235.7084
|
2.126
|
Total
|
NPV
|
170111.4441
|
PV of Future Cash Flows of project ALPHA =
53428+ 63435 + 52956+ 37725
= 207547
PI= 207547/200000
......................
= 207547
PI= 207547/200000
......................
Answers are
1: Net present values (NPV):
Alpha: NPV = 7545.63
Beta: NPV = 243.8
Profitability index (PI):
Alpha: PI = 1.0377
Beta: PI = 1.0012
2) NPV of Alpha is higher, it is favorable
3) Profitability index of Alpha is higher
4) IRR of Alpha is higher so it is favorable project.
......................
Answer 4:
Alpha: NPV = 7545.63
Beta: NPV = 243.8
Profitability index (PI):
Alpha: PI = 1.0377
Beta: PI = 1.0012
2) NPV of Alpha is higher, it is favorable
3) Profitability index of Alpha is higher
4) IRR of Alpha is higher so it is favorable project.
......................
Answer 4:
PROJECT ALPHA
|
|||||||
Year End
|
Project Alpha
|
IRR
|
IRR+1
|
(IRR+1)^T
|
|||
0
|
-200000
|
14.00%
|
1 + 14% = 1.14
|
(1.14)^0
|
=
|
1.000
|
(200,000.00)
|
1
|
60000
|
14.00%
|
1 + 14% = 1.14
|
(1.14)^1
|
=
|
1.140
|
52,631.58
|
2
|
80000
|
14.00%
|
1 + 14% = 1.14
|
(1.14)^2
|
=
|
1.300
|
61,557.40
|
3
|
75000
|
14.00%
|
1 + 14% = 1.14
|
(1.14)^3
|
=
|
1.482
|
50,622.86
|
4
|
60000
|
14.00%
|
1 + 14% = 1.14
|
(1.14)^4
|
=
|
1.689
|
35,524.82
|
TOTAL NPV
|
336.66
|
||||||
PROJECT Beta
|
|||||||
Year End
|
Project Alpha
|
IRR
|
IRR+1
|
(IRR+1)^T
|
|||
0
|
-200000
|
12.00%
|
1 + 12% = 1.12
|
(1.12)^0
|
=
|
1.000
|
(200,000.00)
|
1
|
55000
|
12.00%
|
1 + 12% = 1.12
|
(1.12)^1
|
=
|
1.120
|
49,107.14
|
2
|
65000
|
12.00%
|
1 + 12% = 1.12
|
(1.12)^2
|
=
|
1.254
|
51,817.60
|
3
|
70000
|
12.00%
|
1 + 12% = 1.12
|
(1.12)^3
|
=
|
1.405
|
49,824.62
|
4
|
80000
|
12.00%
|
1 + 12% = 1.12
|
(1.12)^4
|
=
|
1.574
|
50,841.45
|
TOTAL NPV
|
1,590.81
|
Using IRR criterion, project Beta IRR is higher than Project Alpha. So, Select Project Beta. Answer 4:
PROJECT ALPHA
|
|||||||
Year End
|
Project Alpha
|
IRR
|
IRR+1
|
(IRR+1)^T
|
NPV of Cash Flow
|
||
0
|
-200000
|
14.00%
|
1 + 14% = 1.14
|
(1.14)^0
|
=
|
1.000
|
(200,000.00)
|
1
|
60000
|
14.00%
|
1 + 14% = 1.14
|
(1.14)^1
|
=
|
1.140
|
52,631.58
|
2
|
80000
|
14.00%
|
1 + 14% = 1.14
|
(1.14)^2
|
=
|
1.300
|
61,557.40
|
3
|
75000
|
14.00%
|
1 + 14% = 1.14
|
(1.14)^3
|
=
|
1.482
|
50,622.86
|
4
|
60000
|
14.00%
|
1 + 14% = 1.14
|
(1.14)^4
|
=
|
1.689
|
35,524.82
|
TOTAL NPV
|
336.66
|
||||||
PROJECT Beta
|
|||||||
Year End
|
Project Alpha
|
IRR
|
IRR+1
|
(IRR+1)^T
|
NPV of Cash Flow
|
||
0
|
-200000
|
12.00%
|
1 + 12% = 1.12
|
(1.12)^0
|
=
|
1.000
|
(200,000.00)
|
1
|
55000
|
12.00%
|
1 + 12% = 1.12
|
(1.12)^1
|
=
|
1.120
|
49,107.14
|
2
|
65000
|
12.00%
|
1 + 12% = 1.12
|
(1.12)^2
|
=
|
1.254
|
51,817.60
|
3
|
70000
|
12.00%
|
1 + 12% = 1.12
|
(1.12)^3
|
=
|
1.405
|
49,824.62
|
4
|
80000
|
12.00%
|
1 + 12% = 1.12
|
(1.12)^4
|
=
|
1.574
|
50,841.45
|
TOTAL NPV
|
1,590.81
|
Using IRR criterion, project Beta IRR is higher than Project Alpha. So, Select Project Beta
FIN622
Assignment 1 Fall 2012 Solution
Tuesday, November 20, 2012 Edit This
Net Present Value (NPV)
NPV = -Io + CF1 / (1+i)^1 + CF2 / (1+i)^2 + CF3 / (1+i)^3 + CF4 / (1+i)^4 +…….+ ∞
For Alpha:
Io= 20,000
i = initial investment for alpha = 14%
For Beta:
Io= 20,000
i = initial investment for Beta = 12%
......................................
PV of Future Cash Flows of project ALPHA = 53428+ 63435 +
52956+ 37725
= 207547
PI= 207547/200000
ye calculation apni kr laina...main ny rounded kiya howa hy.... same isi tarah BETA ki b calculate krni hy.....just intial investment ki amount less nahi krni....balky intial investment ko divide krna hy
......................
Net Present Value (NPV)
NPV = -Io + CF1 / (1+i)^1 + CF2 / (1+i)^2 + CF3 / (1+i)^3 + CF4 / (1+i)^4 +…….+ ∞
For Alpha:
Io= 20,000
i = initial investment for alpha = 14%
For Beta:
Io= 20,000
i = initial investment for Beta = 12%
......................
Profitability Index (PI):
Profitability Index = PV of Future Net Cash
Flows /
Initial Investment Required
......................
Net Present Value (NPV)
NPV = -Io + CF1 / (1+i)^1 + CF2 / (1+i)^2 + CF3 / (1+i)^3 + CF4 / (1+i)^4 +…….+ ∞
For Alpha:
Io= 20,000
i = initial investment for alpha = 14%
For Beta:
Io= 20,000
i = initial investment for Beta = 12%
Profitability Index (PI):
Profitability Index = PV of Future Net Cash Flows / Initial Investment Required
NPV = -Io + CF1 / (1+i)^1 + CF2 / (1+i)^2 + CF3 / (1+i)^3 + CF4 / (1+i)^4 +…….+ ∞
For Alpha:
Io= 20,000
i = initial
For Beta:
Io= 20,000
i = initial investment for Beta = 12%
......................................
PV of Future
= 207547
PI= 207547/200000
ye calculation apni kr laina...main ny rounded kiya howa hy.... same isi tarah BETA ki b calculate krni hy.....just intial investment ki amount less nahi krni....balky intial investment ko divide krna hy
......................
Net Present Value (NPV)
NPV = -Io + CF1 / (1+i)^1 + CF2 / (1+i)^2 + CF3 / (1+i)^3 + CF4 / (1+i)^4 +…….+ ∞
For Alpha:
Io= 20,000
i = initial investment for alpha = 14%
For Beta:
Io= 20,000
i = initial investment for Beta = 12%
......................
Profitability Index (PI):
Profitability Index = PV of Future Net
......................
Net Present Value (NPV)
NPV = -Io + CF1 / (1+i)^1 + CF2 / (1+i)^2 + CF3 / (1+i)^3 + CF4 / (1+i)^4 +…….+ ∞
For Alpha:
Io= 20,000
i = initial investment for alpha = 14%
For Beta:
Io= 20,000
i = initial investment for Beta = 12%
Profitability Index (PI):
Profitability Index = PV of Future Net Cash Flows / Initial Investment Required
Year Project Alpha
|
||||
Years
|
End Rs.(000)
|
FVIF
12.3%=1/(1.123)^t |
PV
|
PI
|
-200,000
|
1.000
|
-200000
|
-0.85
|
|
1
|
60,000
|
1.123
|
67380
|
2.83
|
2
|
80,000
|
1.261
|
100890.32
|
2.12
|
3
|
75,000
|
1.416
|
106218.59
|
2.27
|
4
|
60,000
|
1.590
|
95426.78128
|
2.83
|
Total
|
75,000
|
169915.6913
|
||
Project Beta
|
||||
Years
|
End Rs.(000)
|
FVIF
12.3%=1/(1.123)^t |
PV
|
PI
|
-200,000
|
1.000
|
-200000
|
-0.851
|
|
1
|
55,000
|
1.123
|
61765
|
3.093
|
2
|
65,000
|
1.261
|
81973.385
|
2.617
|
3
|
70,000
|
1.416
|
99137.35069
|
2.430
|
4
|
80,000
|
1.590
|
127235.7084
|
2.126
|
Total
|
NPV
|
170111.4441
|
PV of Future Cash Flows of project ALPHA =
53428+ 63435 + 52956+ 37725
= 207547
PI= 207547/200000
......................
= 207547
PI= 207547/200000
......................
Answers are
1: Net present values (NPV):
Alpha: NPV = 7545.63
Beta: NPV = 243.8
Profitability index (PI):
Alpha: PI = 1.0377
Beta: PI = 1.0012
2) NPV of Alpha is higher, it is favorable
3) Profitability index of Alpha is higher
4) IRR of Alpha is higher so it is favorable project.
......................
Answer 4:
Alpha: NPV = 7545.63
Beta: NPV = 243.8
Profitability index (PI):
Alpha: PI = 1.0377
Beta: PI = 1.0012
2) NPV of Alpha is higher, it is favorable
3) Profitability index of Alpha is higher
4) IRR of Alpha is higher so it is favorable project.
......................
Answer 4:
PROJECT ALPHA
|
|||||||
Year End
|
Project Alpha
|
IRR
|
IRR+1
|
(IRR+1)^T
|
|||
0
|
-200000
|
14.00%
|
1 + 14% = 1.14
|
(1.14)^0
|
=
|
1.000
|
(200,000.00)
|
1
|
60000
|
14.00%
|
1 + 14% = 1.14
|
(1.14)^1
|
=
|
1.140
|
52,631.58
|
2
|
80000
|
14.00%
|
1 + 14% = 1.14
|
(1.14)^2
|
=
|
1.300
|
61,557.40
|
3
|
75000
|
14.00%
|
1 + 14% = 1.14
|
(1.14)^3
|
=
|
1.482
|
50,622.86
|
4
|
60000
|
14.00%
|
1 + 14% = 1.14
|
(1.14)^4
|
=
|
1.689
|
35,524.82
|
TOTAL NPV
|
336.66
|
||||||
PROJECT Beta
|
|||||||
Year End
|
Project Alpha
|
IRR
|
IRR+1
|
(IRR+1)^T
|
|||
0
|
-200000
|
12.00%
|
1 + 12% = 1.12
|
(1.12)^0
|
=
|
1.000
|
(200,000.00)
|
1
|
55000
|
12.00%
|
1 + 12% = 1.12
|
(1.12)^1
|
=
|
1.120
|
49,107.14
|
2
|
65000
|
12.00%
|
1 + 12% = 1.12
|
(1.12)^2
|
=
|
1.254
|
51,817.60
|
3
|
70000
|
12.00%
|
1 + 12% = 1.12
|
(1.12)^3
|
=
|
1.405
|
49,824.62
|
4
|
80000
|
12.00%
|
1 + 12% = 1.12
|
(1.12)^4
|
=
|
1.574
|
50,841.45
|
TOTAL NPV
|
1,590.81
|
Using IRR criterion, project Beta IRR is higher than Project Alpha. So, Select Project Beta. Answer 4:
PROJECT ALPHA
|
|||||||
Year End
|
Project Alpha
|
IRR
|
IRR+1
|
(IRR+1)^T
|
NPV of Cash Flow
|
||
0
|
-200000
|
14.00%
|
1 + 14% = 1.14
|
(1.14)^0
|
=
|
1.000
|
(200,000.00)
|
1
|
60000
|
14.00%
|
1 + 14% = 1.14
|
(1.14)^1
|
=
|
1.140
|
52,631.58
|
2
|
80000
|
14.00%
|
1 + 14% = 1.14
|
(1.14)^2
|
=
|
1.300
|
61,557.40
|
3
|
75000
|
14.00%
|
1 + 14% = 1.14
|
(1.14)^3
|
=
|
1.482
|
50,622.86
|
4
|
60000
|
14.00%
|
1 + 14% = 1.14
|
(1.14)^4
|
=
|
1.689
|
35,524.82
|
TOTAL NPV
|
336.66
|
||||||
PROJECT Beta
|
|||||||
Year End
|
Project Alpha
|
IRR
|
IRR+1
|
(IRR+1)^T
|
NPV of Cash Flow
|
||
0
|
-200000
|
12.00%
|
1 + 12% = 1.12
|
(1.12)^0
|
=
|
1.000
|
(200,000.00)
|
1
|
55000
|
12.00%
|
1 + 12% = 1.12
|
(1.12)^1
|
=
|
1.120
|
49,107.14
|
2
|
65000
|
12.00%
|
1 + 12% = 1.12
|
(1.12)^2
|
=
|
1.254
|
51,817.60
|
3
|
70000
|
12.00%
|
1 + 12% = 1.12
|
(1.12)^3
|
=
|
1.405
|
49,824.62
|
4
|
80000
|
12.00%
|
1 + 12% = 1.12
|
(1.12)^4
|
=
|
1.574
|
50,841.45
|
TOTAL NPV
|
1,590.81
|
Using IRR criterion, project Beta IRR is higher than Project Alpha. So, Select Project Beta
Subscribe to:
Posts (Atom)