SlideShare a Scribd company logo
1 of 52
Course F-611:CAPITAL INVESTMENT
DECISION OR
CAPITAL BUDGETING
Prof. Shabbir Ahmad
Introduction Definition, types of projects, techniques of CID etc.
Cash Flow Estimation – Determination of cash out flow and cash
inflows
Techniques of Capital Budgeting – Discounted (NPV, IRR, MIRR, PI,
and DPB) and non-discounted (PB & AAR) cash flow techniques,
decision criteria, advantages and disadvantages of each technique.
Special Issues in Capital Budgeting –Projection evaluation, cost-
cutting projects, bid price setting, projects with different lives.
Project Analysis and Evaluation – Forecasting risk, sensitivity and
scenario analysis, break-even analysis, operating leverage and capital
budgeting.
Course F-611:CAPITAL INVESTMENT
DECISION OR
CAPITAL BUDGETING
Inflation and Capital Budgeting
Options in Capital Budgeting
Strategy and Analysis in Using Net Present Value
Cost of Capital, and Capital Budgeting
Capital Budgeting for Levered Firm
Risk and Capital Budgeting – Absolute measure and relative measure
of risk, certainty equivalent method and risk adjusted discount rate
method.
Text Books
Fundamentals of Corporate Finance by Ross, Westerfield, JORDAN
Corporate Finance by Ross, Westerfield, JAFFE
Capital Budgeting & Long-term Finance by Neil Seitz
Managerial Finance by Lawrence J GITMAN
Essentials of Managerial Finance by Eugene F. Brigham
Course F-611:CAPITAL INVESTMENT
DECISION OR
CAPITAL BUDGETING
Course Evaluation
Class Attendance ----- 10
Mid-term – I -----------15
Mid-term – II ----------15
Class Test/Quiz --------10
Term Paper/Pres.------10
Final Exam -------------40
Total --------------------100
CAPITAL BUDGETING OR
CAPITAL INVESTMENT DECISION
Goal of Firm
Maximization of the owner’s wealth, which is attained
through maximization of the current market price of the
outstanding shares.
CAPITAL BUDGETING OR
CAPITAL INVESTMENT DECISION
Capital Investment Decisions or Capital Budgeting
involves company’s long term investment decision. It
includes evaluation of the firm’s expenditure decisions
that involve current outlays but are likely to produce
benefits or returns over a long period of time.
Capital Budgeting is the process of evaluating and
selecting long-term investments in fixed or capital
assets that are consistent with the firm’s goal of
maximizing owner’s wealth.
CAPITAL BUDGETING OR
CAPITAL INVESTMENT DECISION
The process of identifying, analyzing, and selecting
investment projects whose returns (i.e. cash inflows) are
expected to extend beyond one year.
Example: Suppose a firm must decide whether to purchase a
new plastic moulding machine for $125,000. How it should
decide?
Will the machine be profitable?
Will our firm earn a high rate of return on the
investment?
CAPITAL BUDGETING OR
CAPITAL INVESTMENT DECISION
Why a firm makes capital investment?
In order to secure a stream of benefits in future years
that add value to the firm through cash inflows over
future times.
CAPITAL BUDGETING OR
CAPITAL INVESTMENT DECISION
Applications
Purchase of fixed assets
Mechanization of production method
Selection from alternative equipments
Introduction of new products
Expansion of business
Modernization and replacement
FEATURES/CHARACTERISTICS
OF CID (IMPORTANCE)
Long term investment decision (future profitability of
firm).
Returns or benefits are expected over number of years
Investment involves huge amount of cash outflow
(determines the destiny of the firm)
Investment decision is generally irreversible (once
made can not be changed)
Relatively high degree of risk
Relatively long time period between the initial outlay
and the anticipated return
CLASSIFICATION OF PROJECTS
By Size:
Major Project.
Minor Project.
By Benefit:
Cost Reduction Project.
Market Expansion Project.
Project for new products.
CLASSIFICATION OF PROJECTS
By Degree of Dependence:
Mutually Exclusive Projects.
Independent Projects.
By Cash Flow pattern:
Conventional Project.( - + + + + + i.e. outflow
followed by a series of inflow).
Non Conventional Projects ( - + + - + - + i.e. if the
project inflows & outflows are mixed & zigzag
pattern).
End of Year
0 1 2 3 4 5
10,000 Cash outflow
2000 2000 2000 2000 2000 Cash Inflows
Conventional Cash Flow Pattern: This consists of an
initial outflow followed only by a series of inflows.
End of Year
10,000 8000 Cash outflow
2000 2000 2000 2000 Cash Inflows
0 1 2 3 4 5
Non-conventional Cash Flow Pattern: This consists of
an initial outflow followed by a series of inflows and
outflows.
CAPITAL INVESTMENT
DECISION
►Determination of Cash Outflow or
Investment
► Projection or Forecast or Estimation of
Future Cash Inflows
► Determination of Appropriate Discount Rate
(i.e. Cost of Capital)
CASH FLOW DETERMINATION
A project should be evaluated on the basis of
Incremental After Tax Cash Flows.
Incremental After Tax Cash Flows for project
evaluation consist of any and all changes in the
firm’s future cash flows that are a direct
consequence of taking the project or the
difference between a firm’s future cash flows
with a project and those without the project.
CASH FLOW
DETERMINATION
Only the relevant cash flows should be taken under
consideration in determining the cash flows (i.e.
inflows or outflows) for making capital investment
decision.
Relevant cash flows should be included in a capital
budgeting analysis. These cash flows will only occur if
the project is accepted
Relevant cash flows are those which influence the
firm’s decision regarding accepting or rejecting a
project.
CASH FLOW
DETERMINATION
Irrelevant cash flows are those which do not
affect the firm’s decision regarding accepting or
rejecting a project i.e. they exist if the firms
accepts a project or if rejects a project.
Irrelevant cash flows should NOT be included
in capital budgeting analysis.
CASH FLOW
DETERMINATION
Asking the Right Question
Will this cash flow occur ONLY if we accept the
project?”
If the answer is “yes”, it should be included in the
analysis because it is incremental
If the answer is “no”, it should not be included in
the analysis because it will occur anyway
If the answer is “part of it”, then we should include
the part that occurs because of the project
CASH OUTFLOW OR
INVESTMENT DETERMINATION
Cost of new asset or project
Add installation cost (if any)
Add transportation cost (if any)
Add removal cost of old asset (only if borne
by the company)
Less selling price of old asset (if new asset replaces
old asset)
+ / - Tax on sale of old asset
Less Amount of investment tax credit (AITC)
Depreciation
Depreciation is a non-cash expense,
consequently, it is relevant because it affects
taxes.
Depreciation tax shield i.e. amount of annual tax
savings from depreciation expense = D x T
D = depreciation expense
T = tax rate
Computing Depreciation
Straight-line depreciation
Annual Dep. = Installed cost / number of useful years
MACRS
Need to know which asset class is appropriate for tax
purposes
Multiply percentage given in table by the installed
cost
Example: Depreciation
You purchase equipment for $100,000 and it
costs $10,000 to have it installed. The company’s
tax rate is 40%. What is the depreciation expense
each year?
Example: Three-year MACRS
Year MACRS
percent
D
1 .3333 .3333(110,000) =
36,663
2 .4444 .4444(110,000) =
48,884
3 .1482 .1482(110,000) =
16,302
4 .0741 .0741(110,000) = 8,151
BV in year 6 =
110,000 – 36,663 –
48,884 – 16,302 –
8,151 = 0
CASH OUTFLOW OR INVESTMENT
DETERMINATION
Example
The Sprint Inc. is trying to estimate the net cash outflow required to
replace an old machine with a new one. The new machine’s purchase
price is $270,000. An additional $7,000 will be required for transportation
and $5,000 will be required to install the machine. As the new machine
has greater capacity to produce, there will be an additional investment of
$20,000 in raw material inventory in the initial year. The new machine
will be depreciated on straight-line basis over five years of useful life.
The old machine was purchased two years ago at a cost of $70,000 has a
remaining useful life of five years. It is also subject to straight-line
depreciation. The company is entitled to investment tax allowance of
25%. The corporate tax rate is 55% and the capital gain tax rate is 30%.
Find the net cash outflow considering separately each of the following
scenarios:
i) If the old machine is sold for $40,000
ii) If the old machine is sold for $50,00. NCO.xls
iii) If the old machine is sold for $60,000.
iv) If the old machine is sold for $90,000.
CASH INFLOW DETERMINATION
Operating Cash Flow (OCF)
Operating Cash Flow (OCF) = EBIT + depreciation – taxes
OCF = Net income + depreciation when there is no interest
expense
OCF = Sales – Costs – Taxes (Don’t subtract non-cash
deductions)
OCF = (Sales – Costs)(1 – T) + Depreciation*T
Opportunity Cost
Sunk Cost
Erosion or Side Effects
Financing Cost
Change in Net Working Capital
Common Types of Cash Flows
Sunk costs – costs that have accrued in the past and should
not be included capital budgeting analysis
Opportunity costs – costs of lost options and should be
included in capital budgeting analysis
Side effects
Positive side effects – benefits to other projects
Negative side effects – costs to other projects
and should be included in capital budgeting analysis
Changes in net working capital (should be included in
capital budgeting analysis)
Financing costs (should not be included in capital budgeting
analysis)
Taxes should be considered
PROJECTCASH FLOW
DETERMINATION
Year
0 1 2 3
OCF
Change in NWC
Opportunity Cost
Capital Spending/CO ATSV
PCF
After-tax Salvage
If the salvage value is different from the book
value of the asset, then there is a tax effect
Book value = installed cost – accumulated (i.e.
total ) depreciation
After-tax salvage value (ATSV) = salvage –
Tc(salvage – book value)
TECHNIQUES OF CAPITAL BUDGETING
The techniques of capital budgeting are divided
into two broad groups
A) Non discounted cash flow techniques i.e.
techniques that do not consider time value of
money as such do not discount the future cash
flows
B) Discount cash flow (DCF) techniques i.e.
techniques that do not consider time value of
money as such do not discount the future cash
flows
TECHNIQUES OF CAPITAL BUDGETING
A) Non-DCF techniques include the following:
i) Payback Period Method
ii) Average Accounting Return or Accounting Rate
of Return
B) DCF techniques include the following:
i) Net Present Value (NPV)
ii) Internal Rate of Return (IRR)
iii) Profitability Index (PI) or Benefit-Cost
Ratio (BCR)
iv) Discounted Payback Period Method
The Payback Period Rule
How long does it take the project to “pay back”
its initial investment?
Payback Period = number of years to recover
initial costs
Minimum Acceptance Criteria:
set by management
The Payback Period Rule (continued)
Disadvantages:
Ignores the time value of money
Ignores cash flows after the payback period
Biased against long-term projects
Requires an arbitrary acceptance criteria
A project accepted based on the payback criteria may
not have a positive NPV
Advantages:
Easy to understand
Biased toward liquidity
The Discounted Payback
Period Rule
How long does it take the project to “pay back”
its initial investment taking the time value of
money into account?
The Average Accounting Return Rule
Another attractive but fatally flawed approach.
Disadvantages:
Ignores the time value of money
Uses an arbitrary benchmark cutoff rate
Based on book values, not cash flows and market values
Advantages:
The accounting information is usually available
Easy to calculate
Investent
of
Value
Book
Average
Income
Net
Average
AAR 
The Net Present Value (NPV) Rule
Net Present Value (NPV) =
Total PV of future CI’s - Initial Investment
∑PV of Cash Inflows – ∑PV of Cash Outflows
Minimum Acceptance Criteria: Accept if NPV > 0
Ranking Criteria: Choose the highest NPV
Why Use Net Present Value?
Accepting positive NPV projects benefits
shareholders.
 NPV uses cash flows
 NPV uses all the cash flows of the project
 NPV discounts the cash flows properly
Good Attributes of the NPV Rule
1. Uses cash flows
2. Uses ALL cash flows of the project
Reinvestment assumption: the NPV rule assumes
that all cash flows can be reinvested at the
discount rate or cost of capital.
The Internal Rate of Return (IRR) Rule
IRR: the discount rate that sets NPV to zero or the rate
of return available from investing in a project.
Minimum Acceptance Criteria:
Accept if the IRR exceeds the required return.
Ranking Criteria:
Select alternative with the highest IRR
Reinvestment assumption:
All future cash flows assumed reinvested at the IRR.
Disadvantages:
IRR may not exist or there may be multiple IRR
Problems with mutually exclusive investments
Advantages:
Easy to understand and communicate
The Internal Rate of Return: Example
Consider the following project:
0 1 2 3
$50 $100 $150
-$200
The internal rate of return for this project is 19.44%
3
2
)
1
(
150
$
)
1
(
100
$
)
1
(
50
$
0
IRR
IRR
IRR
NPV







Problems with the IRR Approach
Multiple IRRs.
The Scale Problem
The Timing Problem
Investing or Financing
The NPV Payoff Profile for This Example
Discount Rate NPV
0% $100.00
4% $71.04
8% $47.32
12% $27.79
16% $11.65
20% ($1.74)
24% ($12.88)
28% ($22.17)
32% ($29.93)
36% ($36.43)
40% ($41.86)
If we graph NPV versus discount rate, we can see the
IRR as the x-axis intercept.
IRR = 19.44%
($60.00)
($40.00)
($20.00)
$0.00
$20.00
$40.00
$60.00
$80.00
$100.00
$120.00
-1% 9% 19% 29% 39%
Discount rate
NPV
Multiple IRRs
There are two IRRs for this project:
0 1 2 3
$200 $800
-$200 - $800
($150.00)
($100.00)
($50.00)
$0.00
$50.00
$100.00
-50% 0% 50% 100% 150% 200%
Discount rate
NPV
100% = IRR2
0% = IRR1
Which one
should we use?
The Scale Problem
Would you rather make 100% or 50% on your
investments?
What if the 100% return is on a $1 investment
while the 50% return is on a $1,000 investment?
The Timing Problem
0 1 2 3
$10,000 $1,000 $1,000
-$10,000
Project A
0 1 2 3
$1,000 $1,000 $12,000
-$10,000
Project B
The preferred project in this case depends on the discount rate, not
the IRR.
The Timing Problem
..TimingProb.xls
($4,000.00)
($3,000.00)
($2,000.00)
($1,000.00)
$0.00
$1,000.00
$2,000.00
$3,000.00
$4,000.00
$5,000.00
0% 10% 20% 30% 40%
Discount rate
NPV
Project A
Project B
10.55% = crossover rate
16.04% = IRRA
12.94% = IRRB
Mutually Exclusive vs.
Independent Project
Mutually Exclusive Projects: only ONE of several
potential projects can be chosen, e.g. acquiring an
accounting system.
RANK all alternatives and select the best one.
Independent Projects: accepting or rejecting one project
does not affect the decision of the other projects.
Must exceed a MINIMUM acceptance criteria.
The Profitability Index (PI) Rule
Minimum Acceptance Criteria:
Accept if PI > 1
Ranking Criteria:
Select alternative with highest PI
Disadvantages:
Problems with mutually exclusive investments
Advantages:
May be useful when available investment funds are limited
Easy to understand and communicate
Correct decision when evaluating independent projects
Investent
Initial
Flows
Cash
Future
of
PV
Total
PI 
The Practice of Capital Budgeting
Varies by industry:
Some firms use payback, others use accounting rate of
return.
The most frequently used technique for large
corporations is IRR or NPV.
Example of Investment Rules
Compute the IRR, NPV, PI, and payback period for the
following two projects. Assume the required return is
10%.
Year Project A Project B
0 -$200 -$150
1 $200 $50
2 $800 $100
3 -$800 $150
Example of Investment Rules
Project A Project B
CF0 -$200.00 -$150.00
PV0 of CF1-3 $241.92 $240.80
NPV = $41.92 $90.80
IRR = 0%, 100% 36.19%
PI = 1.2096 1.6053
Example of Investment Rules
Payback Period:
Project A Project B
Time CF Cum. CF CF Cum. CF
0 -200 -200 -150 -150
1 200 0 50 -100
2 800 800 100 0
3 -800 0 150 150
Payback period for project B = 2 years.
Payback period for project A = 1 or 3 years?
Relationship Between NPV and IRR
Discount rate NPV for A NPV for B
-10% -87.52 234.77
0% 0.00 150.00
20% 59.26 47.92
40% 59.48 -8.60
60% 42.19 -43.07
80% 20.85 -65.64
100% 0.00 -81.25
120% -18.93 -92.52

More Related Content

Similar to Capital Investment Decision or Capital Budgeting

Ch14sol cash flow estimation
Ch14sol cash flow estimationCh14sol cash flow estimation
Ch14sol cash flow estimationHassan Zada
 
Capital Budgeting
Capital BudgetingCapital Budgeting
Capital Budgetingyashpal01
 
237367257 question-case-study-3
237367257 question-case-study-3237367257 question-case-study-3
237367257 question-case-study-3homeworkping3
 
The Discounted Cash Flow Valuation.pptx
The Discounted Cash Flow Valuation.pptxThe Discounted Cash Flow Valuation.pptx
The Discounted Cash Flow Valuation.pptxasde13
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgetingankyta89
 
Presentation Final
Presentation  FinalPresentation  Final
Presentation Final-
 
Acc mgt noreen12 capital budgeting decisions
Acc mgt noreen12 capital budgeting decisionsAcc mgt noreen12 capital budgeting decisions
Acc mgt noreen12 capital budgeting decisionsJudianto Nugroho
 
Financial management ppt
Financial management pptFinancial management ppt
Financial management pptJASPREET KAUR
 
FN6033-CORP FIN-LECTURE 5A.ppt
FN6033-CORP FIN-LECTURE 5A.pptFN6033-CORP FIN-LECTURE 5A.ppt
FN6033-CORP FIN-LECTURE 5A.ppthass6
 
Capital budgeting latest
Capital budgeting latestCapital budgeting latest
Capital budgeting latestSweetp999
 
Financial Management Slides Ch 12
Financial Management Slides Ch 12Financial Management Slides Ch 12
Financial Management Slides Ch 12Sayyed Naveed Ali
 
Task 4 - Resume Making Capital Investment Decisions.pptx
Task 4 - Resume Making Capital Investment Decisions.pptxTask 4 - Resume Making Capital Investment Decisions.pptx
Task 4 - Resume Making Capital Investment Decisions.pptxZalfa36
 
chapter 4 - capital budgeting.ppt
chapter 4 - capital budgeting.pptchapter 4 - capital budgeting.ppt
chapter 4 - capital budgeting.pptFaridah Mohamad
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgetingAmeen San
 
Topic 2 Cf And Making Investment Decisions
Topic 2 Cf And Making Investment DecisionsTopic 2 Cf And Making Investment Decisions
Topic 2 Cf And Making Investment Decisionsshengvn
 
Account receivable and Inventory Management lecture 11,12,13
Account receivable and Inventory Management lecture 11,12,13Account receivable and Inventory Management lecture 11,12,13
Account receivable and Inventory Management lecture 11,12,13ASAD ALI
 

Similar to Capital Investment Decision or Capital Budgeting (20)

Capital Budgeting
Capital Budgeting Capital Budgeting
Capital Budgeting
 
Ch14sol cash flow estimation
Ch14sol cash flow estimationCh14sol cash flow estimation
Ch14sol cash flow estimation
 
Capital Budgeting
Capital BudgetingCapital Budgeting
Capital Budgeting
 
237367257 question-case-study-3
237367257 question-case-study-3237367257 question-case-study-3
237367257 question-case-study-3
 
The Discounted Cash Flow Valuation.pptx
The Discounted Cash Flow Valuation.pptxThe Discounted Cash Flow Valuation.pptx
The Discounted Cash Flow Valuation.pptx
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgeting
 
Presentation Final
Presentation  FinalPresentation  Final
Presentation Final
 
133CHAPTER122002.ppt
133CHAPTER122002.ppt133CHAPTER122002.ppt
133CHAPTER122002.ppt
 
133chapter122002.ppt
133chapter122002.ppt133chapter122002.ppt
133chapter122002.ppt
 
Acc mgt noreen12 capital budgeting decisions
Acc mgt noreen12 capital budgeting decisionsAcc mgt noreen12 capital budgeting decisions
Acc mgt noreen12 capital budgeting decisions
 
Financial management ppt
Financial management pptFinancial management ppt
Financial management ppt
 
capital_budgeting.ppt
capital_budgeting.pptcapital_budgeting.ppt
capital_budgeting.ppt
 
FN6033-CORP FIN-LECTURE 5A.ppt
FN6033-CORP FIN-LECTURE 5A.pptFN6033-CORP FIN-LECTURE 5A.ppt
FN6033-CORP FIN-LECTURE 5A.ppt
 
Capital budgeting latest
Capital budgeting latestCapital budgeting latest
Capital budgeting latest
 
Financial Management Slides Ch 12
Financial Management Slides Ch 12Financial Management Slides Ch 12
Financial Management Slides Ch 12
 
Task 4 - Resume Making Capital Investment Decisions.pptx
Task 4 - Resume Making Capital Investment Decisions.pptxTask 4 - Resume Making Capital Investment Decisions.pptx
Task 4 - Resume Making Capital Investment Decisions.pptx
 
chapter 4 - capital budgeting.ppt
chapter 4 - capital budgeting.pptchapter 4 - capital budgeting.ppt
chapter 4 - capital budgeting.ppt
 
Capital budgeting
Capital budgetingCapital budgeting
Capital budgeting
 
Topic 2 Cf And Making Investment Decisions
Topic 2 Cf And Making Investment DecisionsTopic 2 Cf And Making Investment Decisions
Topic 2 Cf And Making Investment Decisions
 
Account receivable and Inventory Management lecture 11,12,13
Account receivable and Inventory Management lecture 11,12,13Account receivable and Inventory Management lecture 11,12,13
Account receivable and Inventory Management lecture 11,12,13
 

Recently uploaded

(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...ranjana rawat
 
Lundin Gold April 2024 Corporate Presentation v4.pdf
Lundin Gold April 2024 Corporate Presentation v4.pdfLundin Gold April 2024 Corporate Presentation v4.pdf
Lundin Gold April 2024 Corporate Presentation v4.pdfAdnet Communications
 
VIP High Class Call Girls Saharanpur Anushka 8250192130 Independent Escort Se...
VIP High Class Call Girls Saharanpur Anushka 8250192130 Independent Escort Se...VIP High Class Call Girls Saharanpur Anushka 8250192130 Independent Escort Se...
VIP High Class Call Girls Saharanpur Anushka 8250192130 Independent Escort Se...Suhani Kapoor
 
(DIYA) Bhumkar Chowk Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(DIYA) Bhumkar Chowk Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...(DIYA) Bhumkar Chowk Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(DIYA) Bhumkar Chowk Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...ranjana rawat
 
Stock Market Brief Deck for 4/24/24 .pdf
Stock Market Brief Deck for 4/24/24 .pdfStock Market Brief Deck for 4/24/24 .pdf
Stock Market Brief Deck for 4/24/24 .pdfMichael Silva
 
Quarter 4- Module 3 Principles of Marketing
Quarter 4- Module 3 Principles of MarketingQuarter 4- Module 3 Principles of Marketing
Quarter 4- Module 3 Principles of MarketingMaristelaRamos12
 
New dynamic economic model with a digital footprint | European Business Review
New dynamic economic model with a digital footprint | European Business ReviewNew dynamic economic model with a digital footprint | European Business Review
New dynamic economic model with a digital footprint | European Business ReviewAntonis Zairis
 
Instant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School SpiritInstant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School Spiritegoetzinger
 
Bladex Earnings Call Presentation 1Q2024
Bladex Earnings Call Presentation 1Q2024Bladex Earnings Call Presentation 1Q2024
Bladex Earnings Call Presentation 1Q2024Bladex
 
Call Girls In Yusuf Sarai Women Seeking Men 9654467111
Call Girls In Yusuf Sarai Women Seeking Men 9654467111Call Girls In Yusuf Sarai Women Seeking Men 9654467111
Call Girls In Yusuf Sarai Women Seeking Men 9654467111Sapana Sha
 
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...Call Girls in Nagpur High Profile
 
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service NashikHigh Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service NashikCall Girls in Nagpur High Profile
 
Vip B Aizawl Call Girls #9907093804 Contact Number Escorts Service Aizawl
Vip B Aizawl Call Girls #9907093804 Contact Number Escorts Service AizawlVip B Aizawl Call Girls #9907093804 Contact Number Escorts Service Aizawl
Vip B Aizawl Call Girls #9907093804 Contact Number Escorts Service Aizawlmakika9823
 
Instant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School DesignsInstant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School Designsegoetzinger
 
20240417-Calibre-April-2024-Investor-Presentation.pdf
20240417-Calibre-April-2024-Investor-Presentation.pdf20240417-Calibre-April-2024-Investor-Presentation.pdf
20240417-Calibre-April-2024-Investor-Presentation.pdfAdnet Communications
 
letter-from-the-chair-to-the-fca-relating-to-british-steel-pensions-scheme-15...
letter-from-the-chair-to-the-fca-relating-to-british-steel-pensions-scheme-15...letter-from-the-chair-to-the-fca-relating-to-british-steel-pensions-scheme-15...
letter-from-the-chair-to-the-fca-relating-to-british-steel-pensions-scheme-15...Henry Tapper
 
How Automation is Driving Efficiency Through the Last Mile of Reporting
How Automation is Driving Efficiency Through the Last Mile of ReportingHow Automation is Driving Efficiency Through the Last Mile of Reporting
How Automation is Driving Efficiency Through the Last Mile of ReportingAggregage
 
OAT_RI_Ep19 WeighingTheRisks_Apr24_TheYellowMetal.pptx
OAT_RI_Ep19 WeighingTheRisks_Apr24_TheYellowMetal.pptxOAT_RI_Ep19 WeighingTheRisks_Apr24_TheYellowMetal.pptx
OAT_RI_Ep19 WeighingTheRisks_Apr24_TheYellowMetal.pptxhiddenlevers
 
fca-bsps-decision-letter-redacted (1).pdf
fca-bsps-decision-letter-redacted (1).pdffca-bsps-decision-letter-redacted (1).pdf
fca-bsps-decision-letter-redacted (1).pdfHenry Tapper
 

Recently uploaded (20)

(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(ANIKA) Budhwar Peth Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
 
Lundin Gold April 2024 Corporate Presentation v4.pdf
Lundin Gold April 2024 Corporate Presentation v4.pdfLundin Gold April 2024 Corporate Presentation v4.pdf
Lundin Gold April 2024 Corporate Presentation v4.pdf
 
VIP High Class Call Girls Saharanpur Anushka 8250192130 Independent Escort Se...
VIP High Class Call Girls Saharanpur Anushka 8250192130 Independent Escort Se...VIP High Class Call Girls Saharanpur Anushka 8250192130 Independent Escort Se...
VIP High Class Call Girls Saharanpur Anushka 8250192130 Independent Escort Se...
 
(DIYA) Bhumkar Chowk Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(DIYA) Bhumkar Chowk Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...(DIYA) Bhumkar Chowk Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
(DIYA) Bhumkar Chowk Call Girls Just Call 7001035870 [ Cash on Delivery ] Pun...
 
Stock Market Brief Deck for 4/24/24 .pdf
Stock Market Brief Deck for 4/24/24 .pdfStock Market Brief Deck for 4/24/24 .pdf
Stock Market Brief Deck for 4/24/24 .pdf
 
Quarter 4- Module 3 Principles of Marketing
Quarter 4- Module 3 Principles of MarketingQuarter 4- Module 3 Principles of Marketing
Quarter 4- Module 3 Principles of Marketing
 
New dynamic economic model with a digital footprint | European Business Review
New dynamic economic model with a digital footprint | European Business ReviewNew dynamic economic model with a digital footprint | European Business Review
New dynamic economic model with a digital footprint | European Business Review
 
Instant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School SpiritInstant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School Spirit
 
Bladex Earnings Call Presentation 1Q2024
Bladex Earnings Call Presentation 1Q2024Bladex Earnings Call Presentation 1Q2024
Bladex Earnings Call Presentation 1Q2024
 
Call Girls In Yusuf Sarai Women Seeking Men 9654467111
Call Girls In Yusuf Sarai Women Seeking Men 9654467111Call Girls In Yusuf Sarai Women Seeking Men 9654467111
Call Girls In Yusuf Sarai Women Seeking Men 9654467111
 
Veritas Interim Report 1 January–31 March 2024
Veritas Interim Report 1 January–31 March 2024Veritas Interim Report 1 January–31 March 2024
Veritas Interim Report 1 January–31 March 2024
 
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
 
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service NashikHigh Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
 
Vip B Aizawl Call Girls #9907093804 Contact Number Escorts Service Aizawl
Vip B Aizawl Call Girls #9907093804 Contact Number Escorts Service AizawlVip B Aizawl Call Girls #9907093804 Contact Number Escorts Service Aizawl
Vip B Aizawl Call Girls #9907093804 Contact Number Escorts Service Aizawl
 
Instant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School DesignsInstant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School Designs
 
20240417-Calibre-April-2024-Investor-Presentation.pdf
20240417-Calibre-April-2024-Investor-Presentation.pdf20240417-Calibre-April-2024-Investor-Presentation.pdf
20240417-Calibre-April-2024-Investor-Presentation.pdf
 
letter-from-the-chair-to-the-fca-relating-to-british-steel-pensions-scheme-15...
letter-from-the-chair-to-the-fca-relating-to-british-steel-pensions-scheme-15...letter-from-the-chair-to-the-fca-relating-to-british-steel-pensions-scheme-15...
letter-from-the-chair-to-the-fca-relating-to-british-steel-pensions-scheme-15...
 
How Automation is Driving Efficiency Through the Last Mile of Reporting
How Automation is Driving Efficiency Through the Last Mile of ReportingHow Automation is Driving Efficiency Through the Last Mile of Reporting
How Automation is Driving Efficiency Through the Last Mile of Reporting
 
OAT_RI_Ep19 WeighingTheRisks_Apr24_TheYellowMetal.pptx
OAT_RI_Ep19 WeighingTheRisks_Apr24_TheYellowMetal.pptxOAT_RI_Ep19 WeighingTheRisks_Apr24_TheYellowMetal.pptx
OAT_RI_Ep19 WeighingTheRisks_Apr24_TheYellowMetal.pptx
 
fca-bsps-decision-letter-redacted (1).pdf
fca-bsps-decision-letter-redacted (1).pdffca-bsps-decision-letter-redacted (1).pdf
fca-bsps-decision-letter-redacted (1).pdf
 

Capital Investment Decision or Capital Budgeting

  • 1. Course F-611:CAPITAL INVESTMENT DECISION OR CAPITAL BUDGETING Prof. Shabbir Ahmad Introduction Definition, types of projects, techniques of CID etc. Cash Flow Estimation – Determination of cash out flow and cash inflows Techniques of Capital Budgeting – Discounted (NPV, IRR, MIRR, PI, and DPB) and non-discounted (PB & AAR) cash flow techniques, decision criteria, advantages and disadvantages of each technique. Special Issues in Capital Budgeting –Projection evaluation, cost- cutting projects, bid price setting, projects with different lives. Project Analysis and Evaluation – Forecasting risk, sensitivity and scenario analysis, break-even analysis, operating leverage and capital budgeting.
  • 2. Course F-611:CAPITAL INVESTMENT DECISION OR CAPITAL BUDGETING Inflation and Capital Budgeting Options in Capital Budgeting Strategy and Analysis in Using Net Present Value Cost of Capital, and Capital Budgeting Capital Budgeting for Levered Firm Risk and Capital Budgeting – Absolute measure and relative measure of risk, certainty equivalent method and risk adjusted discount rate method. Text Books Fundamentals of Corporate Finance by Ross, Westerfield, JORDAN Corporate Finance by Ross, Westerfield, JAFFE Capital Budgeting & Long-term Finance by Neil Seitz Managerial Finance by Lawrence J GITMAN Essentials of Managerial Finance by Eugene F. Brigham
  • 3. Course F-611:CAPITAL INVESTMENT DECISION OR CAPITAL BUDGETING Course Evaluation Class Attendance ----- 10 Mid-term – I -----------15 Mid-term – II ----------15 Class Test/Quiz --------10 Term Paper/Pres.------10 Final Exam -------------40 Total --------------------100
  • 4. CAPITAL BUDGETING OR CAPITAL INVESTMENT DECISION Goal of Firm Maximization of the owner’s wealth, which is attained through maximization of the current market price of the outstanding shares.
  • 5. CAPITAL BUDGETING OR CAPITAL INVESTMENT DECISION Capital Investment Decisions or Capital Budgeting involves company’s long term investment decision. It includes evaluation of the firm’s expenditure decisions that involve current outlays but are likely to produce benefits or returns over a long period of time. Capital Budgeting is the process of evaluating and selecting long-term investments in fixed or capital assets that are consistent with the firm’s goal of maximizing owner’s wealth.
  • 6. CAPITAL BUDGETING OR CAPITAL INVESTMENT DECISION The process of identifying, analyzing, and selecting investment projects whose returns (i.e. cash inflows) are expected to extend beyond one year. Example: Suppose a firm must decide whether to purchase a new plastic moulding machine for $125,000. How it should decide? Will the machine be profitable? Will our firm earn a high rate of return on the investment?
  • 7. CAPITAL BUDGETING OR CAPITAL INVESTMENT DECISION Why a firm makes capital investment? In order to secure a stream of benefits in future years that add value to the firm through cash inflows over future times.
  • 8. CAPITAL BUDGETING OR CAPITAL INVESTMENT DECISION Applications Purchase of fixed assets Mechanization of production method Selection from alternative equipments Introduction of new products Expansion of business Modernization and replacement
  • 9. FEATURES/CHARACTERISTICS OF CID (IMPORTANCE) Long term investment decision (future profitability of firm). Returns or benefits are expected over number of years Investment involves huge amount of cash outflow (determines the destiny of the firm) Investment decision is generally irreversible (once made can not be changed) Relatively high degree of risk Relatively long time period between the initial outlay and the anticipated return
  • 10. CLASSIFICATION OF PROJECTS By Size: Major Project. Minor Project. By Benefit: Cost Reduction Project. Market Expansion Project. Project for new products.
  • 11. CLASSIFICATION OF PROJECTS By Degree of Dependence: Mutually Exclusive Projects. Independent Projects. By Cash Flow pattern: Conventional Project.( - + + + + + i.e. outflow followed by a series of inflow). Non Conventional Projects ( - + + - + - + i.e. if the project inflows & outflows are mixed & zigzag pattern).
  • 12. End of Year 0 1 2 3 4 5 10,000 Cash outflow 2000 2000 2000 2000 2000 Cash Inflows Conventional Cash Flow Pattern: This consists of an initial outflow followed only by a series of inflows.
  • 13. End of Year 10,000 8000 Cash outflow 2000 2000 2000 2000 Cash Inflows 0 1 2 3 4 5 Non-conventional Cash Flow Pattern: This consists of an initial outflow followed by a series of inflows and outflows.
  • 14. CAPITAL INVESTMENT DECISION ►Determination of Cash Outflow or Investment ► Projection or Forecast or Estimation of Future Cash Inflows ► Determination of Appropriate Discount Rate (i.e. Cost of Capital)
  • 15. CASH FLOW DETERMINATION A project should be evaluated on the basis of Incremental After Tax Cash Flows. Incremental After Tax Cash Flows for project evaluation consist of any and all changes in the firm’s future cash flows that are a direct consequence of taking the project or the difference between a firm’s future cash flows with a project and those without the project.
  • 16. CASH FLOW DETERMINATION Only the relevant cash flows should be taken under consideration in determining the cash flows (i.e. inflows or outflows) for making capital investment decision. Relevant cash flows should be included in a capital budgeting analysis. These cash flows will only occur if the project is accepted Relevant cash flows are those which influence the firm’s decision regarding accepting or rejecting a project.
  • 17. CASH FLOW DETERMINATION Irrelevant cash flows are those which do not affect the firm’s decision regarding accepting or rejecting a project i.e. they exist if the firms accepts a project or if rejects a project. Irrelevant cash flows should NOT be included in capital budgeting analysis.
  • 18. CASH FLOW DETERMINATION Asking the Right Question Will this cash flow occur ONLY if we accept the project?” If the answer is “yes”, it should be included in the analysis because it is incremental If the answer is “no”, it should not be included in the analysis because it will occur anyway If the answer is “part of it”, then we should include the part that occurs because of the project
  • 19. CASH OUTFLOW OR INVESTMENT DETERMINATION Cost of new asset or project Add installation cost (if any) Add transportation cost (if any) Add removal cost of old asset (only if borne by the company) Less selling price of old asset (if new asset replaces old asset) + / - Tax on sale of old asset Less Amount of investment tax credit (AITC)
  • 20. Depreciation Depreciation is a non-cash expense, consequently, it is relevant because it affects taxes. Depreciation tax shield i.e. amount of annual tax savings from depreciation expense = D x T D = depreciation expense T = tax rate
  • 21. Computing Depreciation Straight-line depreciation Annual Dep. = Installed cost / number of useful years MACRS Need to know which asset class is appropriate for tax purposes Multiply percentage given in table by the installed cost
  • 22. Example: Depreciation You purchase equipment for $100,000 and it costs $10,000 to have it installed. The company’s tax rate is 40%. What is the depreciation expense each year?
  • 23. Example: Three-year MACRS Year MACRS percent D 1 .3333 .3333(110,000) = 36,663 2 .4444 .4444(110,000) = 48,884 3 .1482 .1482(110,000) = 16,302 4 .0741 .0741(110,000) = 8,151 BV in year 6 = 110,000 – 36,663 – 48,884 – 16,302 – 8,151 = 0
  • 24. CASH OUTFLOW OR INVESTMENT DETERMINATION Example The Sprint Inc. is trying to estimate the net cash outflow required to replace an old machine with a new one. The new machine’s purchase price is $270,000. An additional $7,000 will be required for transportation and $5,000 will be required to install the machine. As the new machine has greater capacity to produce, there will be an additional investment of $20,000 in raw material inventory in the initial year. The new machine will be depreciated on straight-line basis over five years of useful life. The old machine was purchased two years ago at a cost of $70,000 has a remaining useful life of five years. It is also subject to straight-line depreciation. The company is entitled to investment tax allowance of 25%. The corporate tax rate is 55% and the capital gain tax rate is 30%. Find the net cash outflow considering separately each of the following scenarios: i) If the old machine is sold for $40,000 ii) If the old machine is sold for $50,00. NCO.xls iii) If the old machine is sold for $60,000. iv) If the old machine is sold for $90,000.
  • 25. CASH INFLOW DETERMINATION Operating Cash Flow (OCF) Operating Cash Flow (OCF) = EBIT + depreciation – taxes OCF = Net income + depreciation when there is no interest expense OCF = Sales – Costs – Taxes (Don’t subtract non-cash deductions) OCF = (Sales – Costs)(1 – T) + Depreciation*T Opportunity Cost Sunk Cost Erosion or Side Effects Financing Cost Change in Net Working Capital
  • 26. Common Types of Cash Flows Sunk costs – costs that have accrued in the past and should not be included capital budgeting analysis Opportunity costs – costs of lost options and should be included in capital budgeting analysis Side effects Positive side effects – benefits to other projects Negative side effects – costs to other projects and should be included in capital budgeting analysis Changes in net working capital (should be included in capital budgeting analysis) Financing costs (should not be included in capital budgeting analysis) Taxes should be considered
  • 27. PROJECTCASH FLOW DETERMINATION Year 0 1 2 3 OCF Change in NWC Opportunity Cost Capital Spending/CO ATSV PCF
  • 28. After-tax Salvage If the salvage value is different from the book value of the asset, then there is a tax effect Book value = installed cost – accumulated (i.e. total ) depreciation After-tax salvage value (ATSV) = salvage – Tc(salvage – book value)
  • 29. TECHNIQUES OF CAPITAL BUDGETING The techniques of capital budgeting are divided into two broad groups A) Non discounted cash flow techniques i.e. techniques that do not consider time value of money as such do not discount the future cash flows B) Discount cash flow (DCF) techniques i.e. techniques that do not consider time value of money as such do not discount the future cash flows
  • 30. TECHNIQUES OF CAPITAL BUDGETING A) Non-DCF techniques include the following: i) Payback Period Method ii) Average Accounting Return or Accounting Rate of Return B) DCF techniques include the following: i) Net Present Value (NPV) ii) Internal Rate of Return (IRR) iii) Profitability Index (PI) or Benefit-Cost Ratio (BCR) iv) Discounted Payback Period Method
  • 31. The Payback Period Rule How long does it take the project to “pay back” its initial investment? Payback Period = number of years to recover initial costs Minimum Acceptance Criteria: set by management
  • 32. The Payback Period Rule (continued) Disadvantages: Ignores the time value of money Ignores cash flows after the payback period Biased against long-term projects Requires an arbitrary acceptance criteria A project accepted based on the payback criteria may not have a positive NPV Advantages: Easy to understand Biased toward liquidity
  • 33. The Discounted Payback Period Rule How long does it take the project to “pay back” its initial investment taking the time value of money into account?
  • 34. The Average Accounting Return Rule Another attractive but fatally flawed approach. Disadvantages: Ignores the time value of money Uses an arbitrary benchmark cutoff rate Based on book values, not cash flows and market values Advantages: The accounting information is usually available Easy to calculate Investent of Value Book Average Income Net Average AAR 
  • 35. The Net Present Value (NPV) Rule Net Present Value (NPV) = Total PV of future CI’s - Initial Investment ∑PV of Cash Inflows – ∑PV of Cash Outflows Minimum Acceptance Criteria: Accept if NPV > 0 Ranking Criteria: Choose the highest NPV
  • 36. Why Use Net Present Value? Accepting positive NPV projects benefits shareholders.  NPV uses cash flows  NPV uses all the cash flows of the project  NPV discounts the cash flows properly
  • 37. Good Attributes of the NPV Rule 1. Uses cash flows 2. Uses ALL cash flows of the project Reinvestment assumption: the NPV rule assumes that all cash flows can be reinvested at the discount rate or cost of capital.
  • 38. The Internal Rate of Return (IRR) Rule IRR: the discount rate that sets NPV to zero or the rate of return available from investing in a project. Minimum Acceptance Criteria: Accept if the IRR exceeds the required return. Ranking Criteria: Select alternative with the highest IRR Reinvestment assumption: All future cash flows assumed reinvested at the IRR. Disadvantages: IRR may not exist or there may be multiple IRR Problems with mutually exclusive investments Advantages: Easy to understand and communicate
  • 39. The Internal Rate of Return: Example Consider the following project: 0 1 2 3 $50 $100 $150 -$200 The internal rate of return for this project is 19.44% 3 2 ) 1 ( 150 $ ) 1 ( 100 $ ) 1 ( 50 $ 0 IRR IRR IRR NPV       
  • 40. Problems with the IRR Approach Multiple IRRs. The Scale Problem The Timing Problem Investing or Financing
  • 41. The NPV Payoff Profile for This Example Discount Rate NPV 0% $100.00 4% $71.04 8% $47.32 12% $27.79 16% $11.65 20% ($1.74) 24% ($12.88) 28% ($22.17) 32% ($29.93) 36% ($36.43) 40% ($41.86) If we graph NPV versus discount rate, we can see the IRR as the x-axis intercept. IRR = 19.44% ($60.00) ($40.00) ($20.00) $0.00 $20.00 $40.00 $60.00 $80.00 $100.00 $120.00 -1% 9% 19% 29% 39% Discount rate NPV
  • 42. Multiple IRRs There are two IRRs for this project: 0 1 2 3 $200 $800 -$200 - $800 ($150.00) ($100.00) ($50.00) $0.00 $50.00 $100.00 -50% 0% 50% 100% 150% 200% Discount rate NPV 100% = IRR2 0% = IRR1 Which one should we use?
  • 43. The Scale Problem Would you rather make 100% or 50% on your investments? What if the 100% return is on a $1 investment while the 50% return is on a $1,000 investment?
  • 44. The Timing Problem 0 1 2 3 $10,000 $1,000 $1,000 -$10,000 Project A 0 1 2 3 $1,000 $1,000 $12,000 -$10,000 Project B The preferred project in this case depends on the discount rate, not the IRR.
  • 45. The Timing Problem ..TimingProb.xls ($4,000.00) ($3,000.00) ($2,000.00) ($1,000.00) $0.00 $1,000.00 $2,000.00 $3,000.00 $4,000.00 $5,000.00 0% 10% 20% 30% 40% Discount rate NPV Project A Project B 10.55% = crossover rate 16.04% = IRRA 12.94% = IRRB
  • 46. Mutually Exclusive vs. Independent Project Mutually Exclusive Projects: only ONE of several potential projects can be chosen, e.g. acquiring an accounting system. RANK all alternatives and select the best one. Independent Projects: accepting or rejecting one project does not affect the decision of the other projects. Must exceed a MINIMUM acceptance criteria.
  • 47. The Profitability Index (PI) Rule Minimum Acceptance Criteria: Accept if PI > 1 Ranking Criteria: Select alternative with highest PI Disadvantages: Problems with mutually exclusive investments Advantages: May be useful when available investment funds are limited Easy to understand and communicate Correct decision when evaluating independent projects Investent Initial Flows Cash Future of PV Total PI 
  • 48. The Practice of Capital Budgeting Varies by industry: Some firms use payback, others use accounting rate of return. The most frequently used technique for large corporations is IRR or NPV.
  • 49. Example of Investment Rules Compute the IRR, NPV, PI, and payback period for the following two projects. Assume the required return is 10%. Year Project A Project B 0 -$200 -$150 1 $200 $50 2 $800 $100 3 -$800 $150
  • 50. Example of Investment Rules Project A Project B CF0 -$200.00 -$150.00 PV0 of CF1-3 $241.92 $240.80 NPV = $41.92 $90.80 IRR = 0%, 100% 36.19% PI = 1.2096 1.6053
  • 51. Example of Investment Rules Payback Period: Project A Project B Time CF Cum. CF CF Cum. CF 0 -200 -200 -150 -150 1 200 0 50 -100 2 800 800 100 0 3 -800 0 150 150 Payback period for project B = 2 years. Payback period for project A = 1 or 3 years?
  • 52. Relationship Between NPV and IRR Discount rate NPV for A NPV for B -10% -87.52 234.77 0% 0.00 150.00 20% 59.26 47.92 40% 59.48 -8.60 60% 42.19 -43.07 80% 20.85 -65.64 100% 0.00 -81.25 120% -18.93 -92.52