pp13

Chapter 13
Capital
Capital Budgeting
Budgeting
Techniques
Techniques
13.1 Van Horne and Wachowicz, Fundamentals of Financial Management, 13th edition. © Pearson Education Limited 2009. Created by Gregory Kuhlemeyer.
After Studying Chapter 13,
you should be able to:
1. Understand the payback period (PBP) method of project evaluation and
selection, including its: (a) calculation; (b) acceptance criterion; (c)
advantages and disadvantages; and (d) focus on liquidity rather than
profitability.
2. Understand the three major discounted cash flow (DCF) methods of
project evaluation and selection – internal rate of return (IRR), net
present value (NPV), and profitability index (PI).
3. Explain the calculation, acceptance criterion, and advantages (over the
PBP method) for each of the three major DCF methods.
4. Define, construct, and interpret a graph called an “NPV profile.”
5. Understand why ranking project proposals on the basis of IRR, NPV, and
PI methods “may” lead to conflicts in rankings.
6. Describe the situations where ranking projects may be necessary and
justify when to use either IRR, NPV, or PI rankings.
7. Understand how “sensitivity analysis” allows us to challenge the single-
point input estimates used in traditional capital budgeting analysis.
8. Explain the role and process of project monitoring, including “progress
reviews” and “post-completion audits.”
Capital Budgeting
Techniques
 Project Evaluation and Selection
 Potential Difficulties
 Capital Rationing
 Project Monitoring
 Post-Completion Audit
Project Evaluation:
Alternative Methods
 Payback Period (PBP)
 Internal Rate of Return (IRR)
 Net Present Value (NPV)
 Profitability Index (PI)
Refer to the additional PowerPoint slides and the Excel

spreadsheet “VW13E-13b.xlsx” for computer-based
solutions.
Proposed Project Data
Julie Miller is evaluating a new project

for her firm, Basket Wonders (BW).
She has determined that the after-tax
cash flows for the project will be
$10,000; $12,000; $15,000; $10,000;
and $7,000, respectively, for each of
the Years 1 through 5. The initial
cash outlay will be $40,000.
Independent Project
• For this project, assume that it is
independent of any other potential
projects that Basket Wonders may
undertake.
Independent – A project whose
acceptance (or rejection) does not
prevent the acceptance of other
projects under consideration.
Payback Period (PBP)
0 1 2 3 4 5
–40 K 10 K 12 K 15 K 10 K 7K
PBP is the period of time

required for the cumulative
expected cash flows from an
investment project to equal the
initial cash outflow.
Payback Solution (#1)
0 1 2 3 (a) 4 5
–40 K (-b) 10 K 12 K 15 K 10 K(d) 7K

10 K 22 K 37 K(c) 47 K 54 K
Cumulative
Inflows PBP = a + ( b – c ) / d
= 3 + (40 – 37) / 10
= 3 + (3) / 10 = 3.3
Years
Payback Solution (#2)
0 1 2 3 4 5
–40 K 10 K 12 K 15 K 10 K 7K
–40 K –30 K –18 K –3 K 7K 14 K
PBP = 3 + ( 3K ) / 10K =
Cumulative 3.3 Years
Cash Flows Note: Take absolute value of last
negative cumulative cash flow value.
PBP Acceptance Criterion
The management of Basket Wonders

has set a maximum PBP of 3.5
years for projects of this type.
Should this project be accepted?
Yes! The firm will receive back the

initial cash outlay in less than 3.5
years. [3.3 Years < 3.5 Year Max.]
PBP Strengths
and Weaknesses
Strengths: Weaknesses:
 Easy to use and  Does not account
understand for TVM
 Can be used as a  Does not consider
measure of cash flows
liquidity beyond the PBP
 Easier to forecast  Cutoff period is
ST than LT flows subjective
Internal Rate of Return (IRR)
IRR is the discount rate that equates the

present value of the future net cash
flows from an investment project with
the project’s initial cash outflow.
CF1 CF2 CFn

ICO = (1 + IRR)1 +
(1 + IRR) 2
+...+
(1 + IRR)n
IRR Solution
$40,000 = $10,000 $12,000

+ +
(1+IRR)1 (1+IRR)2
$15,000 $10,000 $7,000
+ +
(1+IRR)3 (1+IRR)4 (1+IRR)5
Find the interest rate (IRR) that

causes the discounted cash flows
13.13 to equal $40,000.
Van Horne and Wachowicz, Fundamentals of Financial Management, 13th edition. © Pearson Education Limited 2009. Created by Gregory Kuhlemeyer.
IRR Solution (Try 10%)
$40,000 = $10,000(PVIF10%,1) +
$12,000(PVIF10%,2) +
$15,000(PVIF10%,3) + $10,000(PVIF10%,4)
+ $ 7,000(PVIF10%,5)
$40,000 = $10,000(0.909) +
$12,000(0.826) + $15,000(0.751) +
$10,000(0.683) + $ 7,000(0.621)
IRR Solution (Try 15%)
$40,000 = $10,000(PVIF15%,1) +
$12,000(PVIF15%,2) +
$15,000(PVIF15%,3) + $10,000(PVIF15%,4)
+ $ 7,000(PVIF15%,5)
$40,000 = $10,000(0.870) +
$12,000(0.756) + $15,000(0.658) +
$10,000(0.572) + $ 7,000(0.497)
IRR Solution (Interpolate)
0.10$41,444
X $1,444
0.05 IRR $40,000 $4,603
0.15$36,841
=
X $1,444 0.05
$4,603
0.10$41,444
X $1,444
0.05 IRR $40,000 $4,603
0.15$36,841
=
X $1,444 0.05
$4,603
0.10$41,444
X $1,444
0.05 IRR $40,000 $4,603
0.15$36,841
X= X = 0.0157
($1,444)(0.05)
IRR = 0.10 + 0.0157 = 0.1157 or 11.57%
$4,603
IRR Acceptance Criterion
has determined that the hurdle rate
is 13% for projects of this type.
No! The firm will receive 11.57% for

each dollar invested in this project at
a cost of 13%. [ IRR < Hurdle Rate ]
IRRs on the Calculator
We will use the

cash flow registry
to solve the IRR
for this problem
quickly and
accurately!
Actual IRR Solution Using
Your Financial Calculator
Steps in the Process
Step 1: Press CF key
Step 2: Press 2nd CLR Work keys
Step 3: For CF0 Press -40000 Enter  keys
Step 4: For C01 Press 10000 Enter  keys
Step 5: For F01 Press 1 Enter  keys
Actual IRR Solution Using
Steps in the Process (Part II)
Step 10:For C04 Press 10000 Enter  keys
Step 11:For F04 Press 1 Enter  keys
Step 14: Press   keys
Step 15: Press IRR key
Step 16: Press CPT key
Result: Internal Rate of Return = 11.47%

IRR Strengths
and Weaknesses
 Accounts for  Assumes all cash
TVM flows reinvested
 Considers all at the IRR
cash flows  Difficulties with
 Less project rankings and
subjectivity Multiple IRRs
Net Present Value (NPV)
NPV is the present value of an

investment project’s net cash
flows minus the project’s initial
cash outflow.
CF1 CF2 CFn

NPV = + +...+ - ICO
(1+k)1 (1+k)2 (1+k)n
NPV Solution
Basket Wonders has determined that the
appropriate discount rate (k) for this
project is 13%.
NPV = $10,000 +$12,000 +$15,000 +
(1.13)1 (1.13)2 (1.13)3
$10,000 $7,000
4 + 5 - $40,000
(1.13) (1.13)
NPV Solution
NPV = $10,000(PVIF13%,1) + $12,000(PVIF13%,2) +
$15,000(PVIF13%,3) + $10,000(PVIF13%,4) + $
7,000(PVIF13%,5) – $40,000
NPV = $10,000(0.885) + $12,000(0.783) +
$15,000(0.693) + $10,000(0.613) + $
7,000(0.543) – $40,000
NPV = $8,850 + $9,396 + $10,395 +
$6,130 + $3,801 – $40,000
= - $1,428
NPV Acceptance Criterion
has determined that the required
rate is 13% for projects of this type.
No! The NPV is negative. This means

that the project is reducing shareholder
wealth. [Reject as NPV < 0 ]
NPV on the Calculator
We will use the cash

flow registry to solve
the NPV for this
problem quickly and
accurately!
Hint: If you have not

cleared the cash flows
from your calculator, then
you may skip to Step 15.
Actual NPV Solution Using
Steps in the Process
Step 1: Press CF key
Step 2: Press 2nd CLR Work keys
Step 3: For CF0 Press -40000 Enter  keys
Actual NPV Solution Using
Steps in the Process (Part II)
Step 14: Press   keys
Step 15: Press NPV key
Step 16: For I=, Enter 13 Enter  keys
Step 17: Press CPT key
Result: Net Present Value = -$1,424.42
NPV Strengths
and Weaknesses
 Cash flows  May not include
assumed to be managerial
reinvested at the options embedded
hurdle rate. in the project. See
Chapter 14.
 Accounts for TVM.
 Considers all
cash flows.
Net Present Value Profile
$000s
Sum of CF’s Plot NPV for each
15 discount rate.
Net Present Value
Thre
e of t h
10 ese
p oint
s ar e
eas
y no
5 IRR w!
NPV@13%
0
-4
0 3 6 9 12 15
Discount Rate (%)
Creating NPV Profiles
Using the Calculator
Hint: As long as you

do not “clear” the
cash flows from the
registry, simply start
at Step 15 and enter
a different discount
rate. Each resulting
NPV will provide a
“point” for your NPV
Profile!
Profitability Index (PI)
PI is the ratio of the present value of

a project’s future net cash flows to
the project’s initial cash outflow.
Method #1:
CF1 CF2 CFn
PI = + +...+ ICO
(1+k)1 (1+k)2 (1+k)n
<< OR >>
Method #2:
PI = 1 + [ NPV / ICO ]
PI Acceptance Criterion
PI = $38,572 / $40,000
= .9643 (Method #1, previous
slide)

No! The PI is less than 1.00. This
means that the project is not profitable.
[Reject as PI < 1.00 ]
PI Strengths
and Weaknesses
 Same as NPV  Same as NPV
 Allows  Provides only
comparison of relative profitability
different scale  Potential Ranking
projects Problems
Evaluation Summary
Basket Wonders Independent Project

Method Project Comparison Decision
PBP 3.3 3.5 Accept
IRR 11.47% 13% Reject
NPV -$1,424 $0 Reject
PI .96 1.00 Reject
Project
Project Evaluation:
Evaluation: Remember
Remember
Chapter
Chapter 12
12 ‘New
‘New Asset’
Asset’ project?
project?
Year Cash Flow Cumulative CF
We will start with the cash
0 $ (75,000) $ (75,000)
1 $ 33,332 $ (41,668)
flows of the project and also
2 $ 36,446 $ (5,222) calculate the cumulative
3
4
$ 28,147
$ 37,075
$
$
22,925
60,000 cash flow values.
We can use Excel functions / approaches to calculate each of

the following methods from the above cash flows.
Discount rate: 16%

PBP: 2.19 Accept: Assume want payback within 3 yrs
IRR: 28.40% Accept: Exceeds discount rate
NPV: $ 19,328.69 Accept: Increase shareholder wealth
PI: 1.26 Accept: Greater than 1.00
Other Project
Relationships
• Dependent – A project whose
acceptance depends on the
acceptance of one or more other
projects.
Mutually Exclusive – A project whose
acceptance precludes the acceptance
of one or more alternative projects.
Potential Problems
Under Mutual Exclusivity
Ranking of project proposals may
create contradictory results.
A. Scale of Investment
B. Cash-flow Pattern
C. Project Life
A. Scale Differences
Compare a small (S) and a
large (L) project.
NET CASH FLOWS

END OF YEAR Project S Project L
0 -$100 -$100,000
1 0 0
2 $400 $156,250
Calculate the PBP, IRR, NPV@10%,
and PI@10%.
Which project is preferred? Why?
Project IRR NPV
S PI 100% $ 231 3.31
L 25% $29,132 1.29
Remember to refer to Excel spreadsheet
‘VW13E-13b.xlsx’ and the ‘Scale’ tab.
Year CF - Small CF - Large
0 $ (100) $ (100,000)
1 $ - $ - Graph the NPV Profiles for 'Small' and 'Large'
2 $ 400 $ 156,250
projects
$350.00 $60,000.00
Discount rate: 10%
IRR: 100.00% 25.00%
$300.00
NPV: $ 230.58 $ 29,132.23 $50,000.00
PI: 3.31 1.29
$250.00
 $40,000.00
BEST!!
Greatest NPV $200.00
$30,000.00
$150.00 NPV - Small
Rate NPV - Small NPV Large NPV Large

$20,000.00
0% $300.00 $56,250.00 $100.00
2% $284.47 $50,182.62
$10,000.00
4% $269.82 $44,461.91 $50.00
6% $256.00 $39,061.94
8% $242.94 $33,959.19 $0.00 $0.00
10% $230.58 $29,132.23 0% 2% 4% 6% 8% 10% 12% 14% 16% 18% 20% 22% 24%
12% $218.88 $24,561.54
Axis Title
14% $207.79 $20,229.30
16% $197.27 $16,119.20
18% $187.27 $12,216.32
20% $177.78 $8,506.94
22% $168.74 $4,978.50
24% $160.15 $1,619.41 Refer to VW13E-13b.xlsx on the ‘Scale’ tab.
B. Cash Flow Pattern
Let us compare a decreasing cash-flow (D)
project and an increasing cash-flow (I) project.
NET CASH FLOWS

END OF YEAR Project D Project I
0 -$1,200 -$1,200
1 1,000 100
2 500 600
3 100 1,080
Cash Flow Pattern
Calculate the IRR, NPV@10%,
and PI@10%.
Which project is preferred?
Project IRR NPV PI
D 23% $198 1.17

I 17% $198 1.17
600 Examine NPV Profiles
Plot NPV for each
Net Present Value ($)
project at various
Project I discount rates.
400
NPV@10%
200
IRR
Project D
0
-200
0 5 10 15 20 25
Discount Rate (%)
600
Net Present Value ($)
Fisher’s Rate of Intersection
At k<10%, I is best! Fisher’s Rate of

Intersection
-200 0 200 400
At k>10%, D is best!
0 5 10 15 20 25
Discount Rate ($)
‘VW13E-13b.xlsx’ and the ‘Pattern’ tab.
B. Cash Flow Pattern

Year CF - Decrease CF - Increase
0 $ (1,200) $ (1,200)
1 $ 1,000 $ 100
2 $ 500 $ 600
3 $ 100 $ 1,080
NPV Profiles for two similar projects

Discount rate: 10%
$700.00
IRR: 22.79% 16.93%
NPV: $ 197.45 $ 198.20
$600.00
PI: 1.16 1.17
 $500.00
BEST??
Greatest NPV
$400.00
$300.00
Rate NPV - Decrease NPV Increase NPV - Decrease
0% $400.00 $580.00 NPV Increase
$200.00
2% $355.21 $492.45
4% $312.72 $411.00 $100.00
6% $272.36 $335.13
8% $233.98 $264.33 $0.00
10% $197.45 $198.20 0% 2% 4% 6% 8% 10% 12% 14% 16% 18% 20% 22% 24%
12% $162.63 $136.32 ($100.00)
14% $129.42 $78.37
16% $97.72 $24.01 ($200.00)
18% $67.41 ($27.02)
20% $38.43 ($75.00)
22%
24%
$10.67
($15.92)
($120.15)
($162.69)
Refer to VW13E-13b.xlsx on the ‘Pattern’ tab.
C. Project Life Differences
Let us compare a long life (X) project
and a short life (Y) project.
NET CASH FLOWS

END OF YEAR Project X Project Y
0 -$1,000 -$1,000
1 0 2,000
2 0 0
3 3,375 0
Project Life Differences
Calculate the PBP, IRR, NPV@10%,

and PI@10%.
Which project is preferred? Why?
Project IRR NPV

PI
X 50% $1,536
2.54
13.50
Y 100% $ 818
‘VW13E-13b.xlsx’ and the ‘Life’ tab.

Year CF - X CF - Y
0 $ (1,000) $ (1,000)
1 $ - $ 2,000
2 $ - $ -
3 $ 3,375 $ -
NPV Profiles for X and Y - neither repeated

Discount rate: 10%
$2,500.00
IRR: 50.00% 100.00%
NPV: $ 1,535.69 $ 818.18
PI: 2.54 1.82
$2,000.00

BEST??
Greatest NPV
$1,500.00
Rate NPV - X NPV - Y NPV - X

0% $2,375.00 $1,000.00 $1,000.00 NPV - Y
2% $2,180.34 $960.78
4% $2,000.36 $923.08
6% $1,833.72 $886.79
$500.00
8% $1,679.18 $851.85
10% $1,535.69 $818.18
12% $1,402.26 $785.71
$0.00
14% $1,278.03 $754.39
16% $1,162.22 $724.14 0% 2% 4% 6% 8% 10% 12% 14% 16% 18% 20% 22% 24%
18% $1,054.13 $694.92
20% $953.13 $666.67
22% $858.64 $639.34
24% $770.14 $612.90
Another Way to
Look at Things
1. Adjust cash flows to a common terminal
year if project “Y” will NOT be replaced.
Compound Project Y, Year 1 @10% for 2 years.
Year 0 1 2 3
CF –$1,000 $0 $0 $2,420
Results: IRR* = 34.26% NPV = $818

*Lower IRR from adjusted cash-flow stream. X is still Best.
Replacing Projects
with Identical Projects
2. Use Replacement Chain Approach (Appendix B)
when project “Y” will be replaced.
0 1 2 3
–$1,000 $2,000
–1,000 $2,000
–1,000 $2,000
–$1,000 $1,000 $1,000 $2,000
Results: IRR = 100% NPV* = $2,238.17
*Higher NPV, but the same IRR. Y is Best.
‘VW13E-13b.xlsx’ and the ‘Life2’ tab.

Year 0 Year 1 Year 2 Year 3
Year CF - X CF - Y
-1000 2000
0 $ (1,000) $ (1,000) -1000 2000
1 $ - $ 1,000 -1000 2000
2 $ - $ 1,000 -1000 1000 1000 2000
3 $ 3,375 $ 2,000
NPV Profiles for X and Y-repeated

Discount rate: 10%
$3,500.00
IRR: 50.00% 100.00%
NPV: $ 1,535.69 $ 2,238.17
PI: 2.54 3.24 $3,000.00

BEST?? $2,500.00
Greatest NPV
$2,000.00
Rate NPV - X NPV - Y NPV - X

0% $2,375.00 $3,000.00 $1,500.00 NPV - Y
2% $2,180.34 $2,826.21
4% $2,000.36 $2,664.09 $1,000.00
6% $1,833.72 $2,512.63
8% $1,679.18 $2,370.93 $500.00
10% $1,535.69 $2,238.17
12% $1,402.26 $2,113.61
$0.00
14% $1,278.03 $1,996.60
16% $1,162.22 $1,886.55 0% 2% 4% 6% 8% 10% 12% 14% 16% 18% 20% 22% 24%
18% $1,054.13 $1,782.90
20% $953.13 $1,685.19
22% $858.64 $1,592.95
24% $770.14 $1,505.79
Capital Rationing
Capital Rationing occurs when a
constraint (or budget ceiling) is placed
on the total size of capital expenditures
during a particular period.
Example: Julie Miller must

determine what investment
opportunities to undertake for
Basket Wonders (BW). She is
Available Projects for BW
Project ICO IRR NPV PI
A $ 500 18% $ 50 1.10 B
5,000 25 6,500 2.30 C 5,000
37 5,500 2.10 D 7,500 20 5,000
1.67 E 12,500 26 500 1.04 F
15,000 28 21,000 2.40 G 17,500
19 7,500 1.43 H 25,000 15 6,000
1.24
Choosing by IRRs for BW
C $ 5,000 37% $ 5,500 2.10 F
15,000 28 21,000 2.40 E 12,500
26 500 1.04 B 5,000 25
6,500 2.30
Projects C, F, and E have the
three largest IRRs.
The resulting increase in shareholder wealth
is $27,000 with a $32,500 outlay.
Choosing by NPVs for BW
F $15,000 28% $21,000 2.40 G
17,500 19 7,500 1.43 B 5,000
25 6,500 2.30
Projects F and G have the two
largest NPVs.
The resulting increase in shareholder wealth
is $28,500 with a $32,500 outlay.
Choosing by PIs for BW
F $15,000 28% $21,000 2.40 B
5,000 25 6,500 2.30 C 5,000
37 5,500 2.10 D 7,500 20
5,000 1.67 G 17,500 19 7,500
1.43
Projects F, B, C, and D have the four largest PIs.
The resulting increase in shareholder wealth is
$38,000 with a $32,500 outlay.
Summary of Comparison
Method Projects Accepted Value Added
PI F, B, C, and D $38,000
NPV F and G $28,500
IRR C, F, and E $27,000
PI generates the greatest increase in

shareholder wealth when a limited capital
budget exists for a single period.
Single-Point Estimate
and Sensitivity Analysis
Sensitivity Analysis: A type of “what-if”
uncertainty analysis in which variables or
assumptions are changed from a base case in
order to determine their impact on a project’s
measured results (such as NPV or IRR).
 Allows us to change from “single-point” (i.e.,
revenue, installation cost, salvage, etc.) estimates
to a “what if” analysis
 Utilize a “base-case” to compare the impact of
individual variable changes
E.g., Change forecasted sales
13.61
units to see impact on the
Post-Completion Audit
Post-completion Audit
A formal comparison of the actual costs and
benefits of a project with original estimates.
 Identify any project weaknesses

 Develop a possible set of corrective actions
 Provide appropriate feedback
Result: Making better future decisions!
Multiple IRR Problem*
Let us assume the following cash flow
pattern for a project for Years 0 to 4:
–$100 +$100 +$900 –$1,000
How many potential IRRs could this
project have?
Two!! There are as many potential
IRRs as there are sign changes.
* Refer to Appendix A
NPV Profile – Multiple IRRs
75 Multiple IRRs at
Net Present Value
k = 12.95% and 191.15%

50
($000s)
25
–100
0 40 80 120 160 200
Discount Rate (%)
NPV Profile – Multiple IRRs
Hint: Your calculator

will only find ONE
IRR – even if there
are multiple IRRs. It
will give you the
lowest IRR. In this
case, 12.95%.

pp13

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

pp13

Uploaded by

Copyright:

Available Formats

Chapter 13

Refer to the additional PowerPoint slides and the Excel

Julie Miller is evaluating a new project

PBP is the period of time

–40 K (-b) 10 K 12 K 15 K 10 K(d) 7K

The management of Basket Wonders

Yes! The firm will receive back the

IRR is the discount rate that equates the

CF1 CF2 CFn

$40,000 = $10,000 $12,000

Find the interest rate (IRR) that

No! The firm will receive 11.57% for

We will use the

Result: Internal Rate of Return = 11.47%

NPV is the present value of an

CF1 CF2 CFn

No! The NPV is negative. This means

We will use the cash

Hint: If you have not

Hint: As long as you

PI is the ratio of the present value of

Should this project be accepted?

Basket Wonders Independent Project

We can use Excel functions / approaches to calculate each of

Discount rate: 16%

NET CASH FLOWS

Rate NPV - Small NPV Large NPV Large

NET CASH FLOWS

D 23% $198 1.17

At k<10%, I is best! Fisher’s Rate of

B. Cash Flow Pattern

NPV Profiles for two similar projects

NET CASH FLOWS

Calculate the PBP, IRR, NPV@10%,

Project IRR NPV

C. Project Life Differences

NPV Profiles for X and Y - neither repeated

Rate NPV - X NPV - Y NPV - X

Results: IRR* = 34.26% NPV = $818

C. Project Life Differences

NPV Profiles for X and Y-repeated

Rate NPV - X NPV - Y NPV - X

Example: Julie Miller must

PI generates the greatest increase in

 Identify any project weaknesses

k = 12.95% and 191.15%

Hint: Your calculator

You might also like