Professional Documents
Culture Documents
Process of planning and controlling investments for long term projects. It is this long term aspect of
capital budgeting that presents the management accountant with specific challenges. Once made,
capital budgeting decisions tend to be relatively inflexible.
Maximum benefit forgone by using a scarce resource for a given purpose and not for the next best
alternative.
All capital budgeting decisions need to be evaluated on an after tax basis because taxes may affect
decisions differently. Companies that opearte in multiple tax jurisdictions may find the decision
process more complex. Another prossibility is that special tax concessions may be negotitated for
locating an investment in a given locale. T/F?
TRUE.
Costs vary between different alternatives. Can be avoidable and may be eliminated by ceasing an
activity or by improving efficiency. An incremental cost is the increase in total cost resulting from
selecting one option instead of another.
Do not vary between different alternatives and therefore do not affect the decision. A sunk or
commited cost would fall in this bucket.
Determine the asset cost or net investment. Calculate estiamted cash flows. Relate the cash flow
benefits to their cost. Rank the investments.
Net initial invesment, annual net cash flows and project termination cash flows
Informal method, risk adjusted discount rates, certainity equivalent adjustments, simulation
analysis, sensitivity analysis and the Monte Carlo technique.
Alternatives or choices that become available over the life of a capital investment.
Abandoment, option to dely, option to expand, option to scale back, flexiblity option, capacity
option, new geographical market option, new product option, new product option.
Guaranteed return that a company would accept over taking a risk on a higher but uncertain return.
Series of payments occuring at the end of each period. The first payment of an ordinary annuity is
discounted and interest is not earned for the first period of an ordinary annuity.
Capital Budgeting: Capital budgeting is the process of making investment decision in long-term assets or
courses of action. Capital expenditure incurred today is expected to bring its benefits over a period
of time.
These expenditures are related to the acquisition & improvement of fixed assets.
Capital budgeting is the planning of expenditure and the benefit, which spread over a number of
years.
It is the process of deciding whether or not to invest in a particular project, as the investment
possibilities may not be rewarding. The manager has to choose a project, which gives a rate of
return, which is more than the cost of financing the project. For this the manager has to evaluate the
worth of the projects in-terms of cost and benefits. The benefits are the expected cash inflows from
the project, which are discounted against a standard, generally the cost of capital.
Capital budgeting is used to make long-term planning decisions for investments in projects. These
projects could be the purchase of fixed assets or any other purchases or investments that will
provide benefit for a period of time greater than one year into the future. These are long-term
decisions, and they usually involve large amounts of money. Once a company has made a decision, it
is generally committed to it for a great deal of time. Therefore, it is critical to the company’s success
that its management makes correct decisions that will be profitable and beneficial in the long run.
Typical investment decisions include the decision to build another grain silo, cotton gin or cold store
or invest in a new distribution depot.
Investment Decisions, because it is an important part of the exam. You need to be very fluent in the
following areas:
• Calculating the cash flows for all of the years of a project, including the cash flows resulting from
the disposal of the assets at the end of the project.
• Calculating the Depreciation Tax Shield.
• Calculating the Net Present Value.
• Calculating the Internal Rate of Return.
• Determining which project to invest in.
• Calculating and using other covered methods such as the Payback Method and the Accounting
Rate of Return.
Important calculations:
1. Initial investment
2. Operating cashflows
The positive incremental cash flow is a goods sign for the company to make a
new investment, but it may not tell the whole story. Management needs to
check with other information, as the ICF has many limitations which we can
see in the next section. It should not be the only resource for the company to
rely on and decide on new investments. Even the negative ICF, it does not
mean that we should abandon the investment immediately.
Formula
The cash outflow over the project is $ 2,000,000 (40% of the sale is variable
cost)
ICF only looks into the future and predicts the cash flow,
Sunk Cost which means that we have ignored the sunk cost which is
already incurred.
Based on this information, we decide to accept the project only when the total
incremental cash flow is positive.
1. Sunk costs
Sunk costs are also known as past costs that have already been incurred.
Incremental cash flow looks into future costs; accountants need to make
sure that sunk costs are not included in the computation. This is especially
true if the sunk cost happened before any investment decision was made.
2. Opportunity costs
From the term itself, opportunity costs refer to a business’ missed chance
for revenues from its assets. They are often forgotten by accountants, as
they do not include opportunity costs in the computation of incremental
cash flow.
In another part of the same city, it decides to open a new mall that caters to
classes B, C, and D, selling the same items as the other mall but at a
significantly lower price. This will result in cannibalization because some
people will no longer go to the first mall because they can get most things
at the new mall for a much lower price.
4. Allocated costs
Incremental cash flow and total cash flow both deal with a business’ or
project’s cash flow. However, they are notably different from each other.
Incremental cash flow analysis tries to predict the future cash flow
of a business if it takes on a new project. It helps management
determine if a project is worth doing or not. Projects will be
considered if it is a positive incremental cash flow is generated, and
declined if negative cash flows are expected.
Total cash flow analysis determines the total cumulative cash that’s
been generated from doing a project or evaluating a business. For
example, when a CEO wants to see the total cash flow of the
company from each of the preceding five years. To come up with the
correct figure, all the cash flows from each year in the last five years
are put together.
What is Incremental Cash
Flow?
Incremental cash flow is the cash flow realized after a new project is
accepted or a capital decision is taken. In other words, it is basically
the resulting increase in cash flow from operations due to the
acceptance of new capital investment or a project.
The new project can be anything from introducing a new product to
opening a factory. If the project or investment results in positive
incremental cash flow, then the company should invest in that
project as it would increase the company’s existing cash flow.
You are free to use this image on your website, templates etc, Please provide us
with an attribution link
Components
When considering a project or analyzing it through cash flows of
that project, one must have a holistic approach rather than looking
at only inflow from that project. Incremental cash flow thus has
three components to it –
#1 – Initial Investment Outlay
It is the amount needed to set up or start a project or a business.
E.g., a cement manufacturing company plans to set up a
manufacturing plant at XYZ city. So all the investment from buying
land and setting up a plant to manufacturing the first bag of
cement will come under initial investment (remember, initial
investment does not include sunk cost)
#2 – Operating Cash Flow
Operating cash flow refers to the amount of cash generated by that
particular project, less operating, and raw material expense. If we
consider the above example, the cash generated by selling cement
bags less than the raw material and operating expenses like labor
wages, selling and advertising, rent, repair, electricity, etc. is
the operating cash flow.
#3 – Terminal Year Cash Flow
Terminal cash flow refers to net cash flow that occurs at the end of
the project or business after disposing of all the assets of that
particular project. Like in the above example, if the cement
manufacturer company decides to shut down its operation and sell
its plant, the resulting cash flow after brokerage and other costs
is terminal cash flow.
So, ICF is the net cash flow (cash inflow – cash outflow) over a
specific time between two or more projects.
NPV and IRR are other methods for making capital budgeting
decisions. The only difference between NPV and ICF is that while
calculating ICF, we do not discount the cash flows, whereas, in NPV,
we discount it.
Examples
A US-based FMCG company XYZ Ltd. is looking to develop a new
product. The company has to make a decision between soap and
shampoo. Soap is expected to have a cash flow of $200000 and the
shampoo of $300000 during the period. Looking only at the cash
flow, one would go for shampoo.
But after subtracting expense and initial cost, soap will have an
incremental cash flow of $105000 and shampoo of $100000 as it
has a greater expense and initial cost than soap. So going only by
the incremental cash flows, the company would undertake the
development and production of soap.
One should also consider the negative effects of undertaking a
project as accepting a new project may result in a reduction in the
cash flow of other projects. This effect is known as Cannibalization.
Like in our above example, if the company goes for the production
of soap, then it should also consider the fall in cash flows of existing
soap products.
XYZ Ltd
Limitations
Practically incremental cash flows are complicated to forecast. It is
as good as the inputs to the estimates. Also, the cannibalization
effect, if any, is difficult to project.
For example – Tata steel acquired the Corus group for $12.9 billion
in 2007 to tap and enter into the European market as Corus was one
of the largest steelmakers in Europe that produced high-quality
steel and Tata was a low quality steel producer. Tata forecasted the
cash flows and benefits arising out of acquisition and also analyzed
that the cost of acquisition was less than the setting up its plant in
Europe.
But many external and internal factors led to a slump in steel
demand in Europe, and Tata’s were forced to shut down its acquired
plant in Europe and are planning to sell some of its acquired
business.
So, even large companies like Tata steel couldn’t accurately predict
or forecast market conditions and, as a result, suffered huge losses.
It cannot be the sole technique for selecting a project. ICF in itself is
not sufficient and needs to be validated or combined with other
capital budgeting techniques that overcome its shortcomings like
NPV, IRR, Payback period, etc. which, unlike ICF, considers
the TVM.
Table of Contents
Cash flow from the new idea or project= Total cash inflow
from that project – (Initial cash expenditure or outflow +
Expenses on the project)
This is the net cash flow the company may get by investing in this
new idea or project or facilities. The decision to go ahead and make
investment or not hinges upon the quatum and time period of this
cash flow.
Example of incremental cash flow
Let us suppose that a company XYZ Pvt. Ltd. plans to launch a new
product “A”. The expected revenue from the product in the first year
of launch is US$50000. The estimation of the expenses the company
will incur on the new product over the year is US$10000. Also, the
initial set-up cost for the production of the product is US$20000.
Calculation of the incremental cash flow from this new product A is:
Now let us assume that the company has the option of launching
another product “B”. The expectation of revenue from the product in
the first year of launch is US$300000. The estimation of the
expenses the company will incur on the new product over the year
is US$150000. Also, the initial set-up cost for the production of the
product is US$120000.
Therefore, the calculation for the incremental cash flow from this
new product B will be:
The incremental cash flow or net cash flow from product B is higher
by US$10000 and hence, the company should opt for it according to
the concept, prima facie. However, if we observe closely and in
detail we notice that product “A” is giving an incremental cash flow
of US$20000 on a total revenue of just US$ 50000. These figures
are US$30000 on total cash inflows of US$300000 for product B. It
means the ratio or percentage of net positive cash inflow for Product
A is way higher than that of Product B.
Moreover, this net cash inflow is again on a investment or cash
outflow of just US$ 20000 for Product A, whereas for Product B the
net cash flow is on the investment of US$ 120000. It is again quite
disproportionate. Therefore, in such situations incremental cash flow
only may not give the correct picture and may lead to wrong
decisions.
The payback period method ignores the time value of money. This
technique takes care of that. It could happen that two projects may
have similar pay back period. However, the quantum of cash flow in
the initial years is more say in Project A. Whereas Project B has
more or less equal cash flows all the years or Project B may be
having large inflows in the later years.
Cannibalization
Cannibalization is the concept of a new project or investment eating
into the future cash flows of other existing projects of the same
company. For example, let us take the case of the launch of a new
brand of clothes by a clothing company. It may eat into the market
share of its already existing brands of clothing. The incremental
cash flow from the new brand may be positive. But it is possible that
the loss of sales from the older brands may be more. Hence, the
new project may prove to be loss-making rather than being
profitable for the company.
Difficult to identify
A company may not be able to calculate the incremental cash flows
from a new product correctly in case of companies having a wide
range of product mix. The future cash flow may be from a mix of
items that will make it difficult to correctly attribute the sale to a
particular product or project.
Summary
Incremental Cash Flow is an important tool for ranking or deciding
between the two competing and mutually exclusive projects. The
net positive cash flow from the new project is worked out and added
to the existing cash flow of the company. As marginal cost is the
extra expense incurred for producting that extra unit. Similar way,
the incremental cash flow is the additional and extra cash flow
generation from the new project or investment. However, all
indicators need to be interpreted and concluded upon together with
other indicators and ratios. In isololation, it may not give the correct
picture or lead to a right decision.
The cash flow line will be the major input in the calculations of net present
value (NPV) and internal rate of return (IRR) for this capital investment.
The net present value (NPV) is the value of all future cash flows over the
entire life of the capital investment discounted to the present. In this
example, we will determine the NPV using three different discount rates –
10%, 15%, and 20%. This rate is often a company’s weighted average cost
of capital (WACC), or the required rate of return investors expect to earn
relative to the risk of the investment.
In Excel, you can use the NPV function to find the present value of a series
of future cash flows with equal time periods. The formula for the NPV
function is = NPV(rate, cash flows).
In this example, the NPV of this capital investment would be $120,021 when
the discount rate is 10%, $77,715 when the discount rate is 15%, and
$48,354 when the discount rate is 20%. It tells us that when there is a
higher risk associated with a capital investment, investors expect to pay less
today and a higher return in the future.
#4 Internal Rate of Return (IRR)
The internal rate of return (IRR) is the expected compound annual rate of
return earned on a capital investment. IRR is usually compared to a
company’s WACC to determine whether an investment is worthy or not. If
the IRR is greater than or equal to the WACC, then the company would
accept the project as a good investment. Vice versa, the company would
reject the investment if the IRR is less than the WACC.
You can use the IRR function in Excel to compute the rate of return based
on a series of future cash flows. The formula for the IRR function is
=IRR(rate, cash flows).
#5 Payback Period
The last metric to calculate for a capital investment is the payback period,
which is the total time it takes for a business to recoup its investment. The
payback period is similar to a breakeven analysis but instead of the number
of units to cover fixed costs, it looks at the amount of time required to
return the investment.
Besides calculating the payback period, a cash flow chart is also a good way
to visualize the cash flow trend over the investment period and the time
when the investment breaks even. In the example above, the column chart
in blue represents the annual cash flow of the investment, while the line
chart in orange shows the cumulative cash flow over the period.
The point where the orange line intersects with the horizontal axis is the
breakeven point, where the company earns zero cumulative cash flow and
begins to recognize positive cash flow after paying back all of the initial
investment.
One of a company’s most significant financial decisions involves the purchase of property,
plant, and equipment that will be used in business operations. The costs of these assets are
often very high, and they will be in place for many years to come.
Before acquiring a capital asset such as equipment, machinery, or a building, which involves
a large expenditure and long-term commitment, a company should evaluate how effectively it
is expected to generate a return on investment for the business. Capital investment
analysis is a form of differential analysis used to determine (1) whether a fixed asset should
be purchased at all, or (2) which fixed asset among a number of choices is the best
investment. Three commonly used methods for evaluating capital investments will be
discussed.
The first two, the average rate of return method and the cash payback method, are relatively
straightforward calculations that are often used to determine whether a proposed investment
meets a minimum standard for it even to be considered further.
The average rate of return method is the percentage return of net income from the
proposed investment. It is calculated as follows:
Average annual income (numerator) = Total estimated income over the asset's useful
Average annual income (numerator) = Total
life Number of years in the asset's useful life
estimated income over the asset's useful life Number of years in the asset's useful life
As an example, a new piece of equipment that is being considered for purchase costs $90,000
and has a residual value of $10,000. It is expected to generate revenue of $75,000 over its
estimated useful life of 5 years.
The average rate of return of 25% should then be compared to the minimum rate of return
that management requires. If the average rate of return is greater than the minimum
acceptable rate, the equipment should be evaluated further since it seems promising. If it does
not even meet this standard, however, it should not be purchased.
The cash payback method looks at the annual net cash inflow from the use of an asset to
determine how many years it will take to recover the cost of the asset. Net cash flow includes
all cash revenue generated minus all cash expenditures paid from using the asset.
Depreciation is not a cash expenditure, so it would not be considered in determining net cash
flow.
As an example, a new piece of equipment that is being considered for purchase costs
$80,000. It is expected to generate $25,000 cash revenue each year and require cash
expenditures of $5,000 to maintain.
Cash payback period $=\frac{\text { cost }}{\text { Annual nest cash flow }}=\frac{\$
80,000}{\$ 25,000-\$ 5,000}=4$ years
The cash payback period of four years should be compared to the maximum period that
management desires. If the cash payback period of four years is more than an acceptable
payback period of three years, for example, the purchase should no longer be considered. If a
payback period of five years is acceptable, the purchase should be looked into further.
If annual net cash flows are not expected to be equal each year, the cash payback period is
determined by adding the annual expected cash flows year by year until the sum equals the
initial cost of the asset.
For example, a new piece of equipment that is being considered for purchase costs $80,000.
Its expected annual cash flows are as follows:
In this case, net cash flows recover the initial cost of $80,000 after four full years. The
average rate of return and the cash payback methods are relatively simple to calculate, yet
they yield rather general results. Since neither considers the time value of money, they are
more effective for shorter-term investments. They are often used as an initial screening to see
if an investment should be immediately disqualified. If not, the investment may be analyzed
further using more robust
analyses.
The net present value (NPV) method for evaluating a potential investment
also looks at estimated future net cash flows generated by the asset. It compares the purchase
price (investment amount) to the present value of all the future net cash flows from using the
asset. The investment is considered viable if the present value of the future net cash flows is
greater than the purchase price. Otherwise, the investment should be avoided.
Present value factors the timing of future net cash inflows and the effect of a prevailing
interest rate. An amount of cash received in the future is worth less than the same amount of
cash received today. This is because cash received now may be invested at a given interest
rate that causes its value to grow over time compounding, where interest is earned both on
principal and on interest that has already been earned. The opportunity to invest dollars
received in the future rather than today is postponed, missing out on time available to earn
interest.
Determining the future value of a current amount is calculated by multiplying the amount by
itself plus the interest rate. For example, the future value of $1.00 in 3 years at an interest rate
of 6% would be calculated as follows:
Note that interest is calculated on interest previously earned. This process is called
compounding.
Present value works in the opposite direction. An amount in the future is known or estimated
(such as a net cash inflow), and the calculation backs that amount up to its current value. The
process is called discounting. For example, the present value of $1.00 to be received in 3
years at an interest rate of 6% would be calculated as follows:
The following table summarizes the present value of $1 for 10 periods for three interest rates:
6%, 8%, and 10%. Amounts are rounded to five decimal places rather than to the nearest
cent.
Present Value of $1
Period 6% 8% 10%
1 0.94340 0.92593 0.90909
2 0.89000 0.85734 0.82645
3 0.83962 0.79383 0.75132
4 0.79209 0.73503 0.68302
5 0.74725 0.68058 0.62093
6 0.70495 0.63017 0.56448
7 0.66505 0.58349 0.51316
8 0.62741 0.54027 0.46651
9 0.59190 0.50025 0.42410
10 0.55840 0.46319 0.38555
Note that all amounts in the present value table are less than $1.00 since all represent a future
cash receipt rather than the $1.00 today. The further into the future the $1.00 will be received
for a given interest rate, the lower its present value.
Clearly not all future cash receipts are for $1.00. To get the present value of a different value,
multiply the actual number of dollars by the present value of $1 amount given in the table at
the intersection of a specified interest rate and number of years.
Examples 1 and 2 illustrate the process of discounting the future net cash flows to determine
their total and comparing it to the cost of the asset.
Example
Present
Undiscounted Discounted Since the undiscounted net cash flow
Value
Year Net Cash Net Cash amount is the same each year, the total
of $1 at
Flow Flow discounted net cash flow could also be
6%
calculated by using the present value of
1 $24,000 0.94340 $22,642
an annuity of $1, as follows:
2 24,000 0.89000 21,360
3 24,000 0.83962 20,151 $24,000 x 4.91731 = $118,016
4 24,000 0.79209 19,010
5 24,000 074725 17,934 Rather than multiplying $24,000 six
6 24,000 0.70495 16,919 times by six different factors, $24,000
Total $144,000 4.91731 $118,016 can be multiplied once by the sum of all
the factors
Cost (100,000)
(4.91731). The result is the same.
NPV $18,016
In this case, the net present value of the future cash flows of $18,016 is greater than the cost
of the asset, $100,000. The investment may be accepted since it more than pays for itself over
time.
If the cost of the asset had been $130,000 rather than $100,000, the net present value would
have been ($11,984), which is $118,016 - $130,000. In this case the NPV is negative and the
proposed purchase should be rejected.
Example
Present
Undiscounted Discounted
Value
Year Net Cash Net Cash
of $1 at
Flow Flow
6%
Since the undiscounted net cash flow
1 $34,000 0.94340 $32,076 amounts are different each year, the
2 30,000 0.89000 26,700 total discounted net cash flow must be
3 26,000 0.83962 21,830 calculated using six individual
4 24,000 0.79209 19,010 calculations. Each year the
5 18,000 074725 13,451 undiscounted net cash flow amount is
6 12,000 0.70495 8,459 multiplied by the present value of $1
Total $144,000 $121,526 factor at 6%.
Cost (100,000)
NPV $24,526
In this case, the net present value of the future cash flows of $21,256 is greater than the cost
of the asset, $100,000. The investment may be accepted since it more than pays for itself over
time.
Net present value can be used to perform differential analysis to compare results of two or
more proposed investments to determine which is more financially beneficial. Examples 3
and 4a show these comparisons.
Example
A company is considering two different proposals for purchasing equipment. Both assets will
be useful for six years. The first piece of equipment costs $100,000, and the second costs
$140,000. The undiscounted cash flows appear in the two tables that follow.
Presen Presen
Undiscounte Discounte #2 Undiscounte Discounte
#1 t Value t Value
d Net Cash d Net Cash Yea d Net Cash d Net Cash
Year of $1 of $1
Flow Flow r Flow Flow
at 6% at 6%
1 $34,000 0.94340 $32,076 1 $44,000 0.94340 $41,510
2 30,000 0.89000 26,700 2 39,000 0.89000 34,710
3 26,000 0.83962 21,830 3 34,000 0.83962 28,547
4 24,000 0.79209 19,010 4 31,000 0.79209 24,555
5 18,000 074725 13,451 5 23,000 074725 17,187
6 12,000 0.70495 8,459 6 16,000 0.70495 11,279
Total $144,000 $121,526 Total $187,000 $157,788
Cost (100,000) Cost (140,000)
NPV $24,526 NPV $17,788
The second piece of equipment has a higher estimated net cash flow each year, but it also
costs more to purchase. Both assets yield a positive net present value, but the first piece of
equipment has a higher NPV, $21,526, vs. the NPV of the second piece, $17,788. The first
piece of equipment should be purchased based on this result.
It is possible that two different investments will span two different periods; that is, one may
generate cash flows for more years than the other. In order to perform a differential analysis,
the number of years must be the same for both. To make them comparable, the asset with the
higher number of years of cash flows is adjusted to assume that it is sold for its residual value
amount in the last year that the other asset provides cash flows.
Example
A company is considering two different proposals for purchasing equipment. The first asset
provides cash flows for four years, and the second one provides cash flows for six years. Both
assets cost $100,000 and have a residual value of $10,000. Both have undiscounted net cash
flows of $124,000 as shown in the tables that follow.
Presen Presen
#1 Undiscounte Discounte Undiscounte Discounte
t Value #2 t Value
Yea d Net Cash d Net d Net Cash d Net
of $1 Year of $1
r Flow Cash Flow Flow Cash Flow
at 6% at 6%
1 $38,000 0.94340 $35,849 1 $34,000 0.94340 $32,076
2 34,000 0.89000 30,260 2 32,000 0.89000 28,480
3 30,000 0.83962 25,189 3 26,000 0.83962 21,830
4 22,000 0.79209 17,426 4 22,000 0.79209 17,426
4
(residual 10,000 0.79209 7,921
)
5 18,000 0.74725 13,451
6 12,000 0.70495 8,459
Total $124,000 $108,724 Total $124,000 $107,733
Cost (100,000) Cost (100,000)
NPV $8,724 NPV $7,733
Note that the cash flow period for the second piece of equipment is adjusted to four years to
match that of the first piece of equipment. There are two net cash flows for the second piece
of equipment in year four: (1) the inflow from using the equipment, and (2) the proceeds
from selling it at its residual value. The cash flows for the fifth and sixth years for the second
asset are not considered and are therefore greyed out in the table.
Both assets yield a positive net present value, but the first piece of equipment has a higher
NPV, $8,724, vs. the NPV of the second piece, $7,733. The first piece of equipment should
be purchased based on this result.
As a final illustration of two companies with different cash flow periods, note that the net
present value would be identical if the annual net cash flows were the same. In this case, all
are equal in years 1, 2, and 3. In year 4, they also both equal $32000: for the first asset the
$32,000 is all operational cash flow, and for the second piece of equipment, the $32,000
includes $22,000 of operational cash flow and $10,000 selling price.
Example
A company is considering two different proposals for purchasing equipment. The first asset
provides cash flows for four years, and the second one provides cash flows for six years. Both
assets cost $100,000 and have a residual value of $10,000. Both have undiscounted net cash
flows of $124,000 as shown in the tables that follow.
Presen Presen
#1 Undiscounte Discounte Undiscounte Discounte
t Value #2 t Value
Yea d Net Cash d Net d Net Cash d Net
of $1 Year of $1
r Flow Cash Flow Flow Cash Flow
at 6% at 6%
1 $34,000 0.94340 $35,076 1 $34,000 0.94340 $32,076
2 32,000 0.89000 28,480 2 32,000 0.89000 28,480
3 26,000 0.83962 21,830 3 26,000 0.83962 21,830
4 32,000 0.79209 25,347 4 22,000 0.79209 17,426
4
(residual 10,000 0.79209 7,921
)
5 18,000 0.74725 13,451
6 12,000 0.70495 8,459
Total $124,000 $107,733 Total $124,000 $107,733
Cost (100,000) Cost (100,000)
NPV $7,733 NPV $7,733
Differential analysis is a useful planning tool for projecting relative results among
alternatives. It encourages managers to think ahead and analyze the components of alternative
outcomes with the goal of more insightful decision making.