Expected cashflow streams and cost of capital –
alternative investment proposals – Initial outlay of ONE
million rupees
End of YearInvestment
A
Investment
B
Investment
C
Investment
D
Invesrtment
E
Investment
F
1 600,000100,000250,000250,000325,000325,000
2 300,000300,000250,000250,000325,000325,000
3 100,000600,000250,000250,000325,000325,000
4 200,000200,000250,000250,000325,000325,000
5 300,000300,000250,000250,000325,000925,000
Total
Cashflows
1,500,0001,500,0001,250,0001,250,0001,625,0002,275,000
Cost of
capital
10% 10% 5% 10% 10% 10%
NPV 191,399112,51182,369 -52,303232,006635,605
Discounted
Payback
period
3.96 4.40 4.58 More
than 5
3.86 3.86