week 1 investment appraisal
TRANSCRIPT
![Page 1: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/1.jpg)
FINANCIAL MANAGEMENTPrepared by Tishta Bachoo
1
![Page 2: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/2.jpg)
Lecture 1 - overview
Prepared by Tishta Bachoo
2
• Introduction to financial management
• Investment Appraisal & its techniques• Payback period• Net Present Value (NPV)• Accounting Rate of Return (ARR)• Profitability Index (PI)
![Page 3: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/3.jpg)
What is Financial Management?
Financial management means to plan and control the finance of the company. It is done to achieve the objectives of the company.
Financial management is concerned with raising financial resources and their effective utilization towards achieving the organizational goals.
Prepared by Tishta Bachoo
3
![Page 4: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/4.jpg)
One of the duty of a financial manager is to choose investments with satisfactory cash flows and rates of return.
Therefore, a financial manager must be able to decide whether an investment is worth undertaking and be able to choose intelligently between two or more alternatives.
To do this, a sound procedure to evaluate, compare, and select projects is needed. This procedure is called Investment Appraisal.
Prepared by Tishta Bachoo
4
![Page 5: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/5.jpg)
As investments involve large resources, wrong investment decisions are very expensive to correct
Managers are responsible for comparing and evaluating
alternative projects so as to allocate limited resources and maximize the firm’s wealth
Some basic techniques of making capital investment appraisal for evaluating proposed capital investment projects
Prepared by Tishta Bachoo
5
![Page 6: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/6.jpg)
Payback period
Prepared by Tishta Bachoo
6
![Page 7: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/7.jpg)
Payback period
The payback period is the most basic and simple decision tool.
Payback period is the period of time it takes for a company to recover its initial investment in a project
The method measures the time required for a project’s cash flow to equalize the initial investment
Prepared by Tishta Bachoo
7
![Page 8: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/8.jpg)
Acceptance criterion
Prepared by Tishta Bachoo
8
< Number of years Accept the project
> Number of years Reject the project
![Page 9: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/9.jpg)
Advantages of payback period
Easy to adopt Simple to compute Provides some information on the risk of the
investment.
Prepared by Tishta Bachoo
9
![Page 10: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/10.jpg)
Disadvantages of Payback period
Ignore the cash flows after payback period Ignores the time value of money.
Prepared by Tishta Bachoo
10
![Page 11: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/11.jpg)
Example
Prepared by Tishta Bachoo
11
![Page 12: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/12.jpg)
Prepared by Tishta Bachoo
12
A company is considering making the following mutually exclusive
investments in the production facilities for the new products with an
estimated useful life of four years. The cash inflow and outflows are
listed as follows:
Project A Project B
Initial investment 1000000 1000000
Cash inflow at the end of year
Year 1 700000 600000
Year 2 200000 400000
Year 3 300000 400000
Year 4 1300000 400000
![Page 13: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/13.jpg)
Prepared by Tishta Bachoo
13Project A Project B$ $
Initial investment 1000000 1000000Discounted cash flowYear 1 700000 600000Year 2 200000 400000 Year 3 300000 400000 Year 4 1300000 400000
Payback period:
Project A 2 years and 4 months (100000/300000*12)
Project B = 2 years
![Page 14: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/14.jpg)
Net Present Value Method
Prepared by Tishta Bachoo
14
![Page 15: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/15.jpg)
NPV is used in investment appraisal to analyze the profitability of an INVESTMENT or project
A Net Present Value (NPV) that is positive is good (and negative is bad).
But your choice of interest rate can change things!
Prepared by Tishta Bachoo
15
![Page 16: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/16.jpg)
Calculation procedures
1. Determining the discount rate
2. Calculating the NPV:
Prepared by Tishta Bachoo
16
NPV = FV1 FV2 FV3 FVn
(1+r)1 (1+r)2 (1+r)3 (1+r)n+ + + - I0
where FV = future value of an investmentn = no. of yearsr = Rate of return available on an equivalent risk security in the financial marketI 0= initial investment
![Page 17: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/17.jpg)
3. Interpreting the NPV derived as follows:
Prepared by Tishta Bachoo
17
NPVs Comments Reasons <0 Reject the project The rate of return from the project is
small than the rate of return from an equivalent risk investment
=0 Indifferent to accept or reject the project
The rate of return from the project is equal to the rate of return from an equivalent risk investment
>0 Accept the project The rate of return from the project is greater than the rate of return from an equivalent risk investment
Highest Accept the project If various project are considered, the project with highest positive NPV should be chosen
![Page 18: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/18.jpg)
Example
Prepared by Tishta Bachoo
18
![Page 19: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/19.jpg)
Prepared by Tishta Bachoo
19
A company is considering making several investments in the Production facilities for the new products with an estimated usefulLife of four years. The cash inflows and outflows are listed as follows:
ProjectA B C D$ $ $ $
Initial investment 900000 1000000 303730 1500000Cash inflowYear 1 120000 400000 100000 10000Year 2 250000 400000 100000 10000Year 3 400000 400000 100000 1000000Year 4 1300000 400000 100000 1000000
The appropriate discount rate of these investment is 12%
![Page 20: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/20.jpg)
Prepared by Tishta Bachoo
20
Required:
(a) Calculate the NPV of each investment and determine whetherto accept it or not (assuming the company has unlimitedresources)
(b) If the company has limited resources, determine which investment should be accepted by referring to the highest NPV
![Page 21: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/21.jpg)
Prepared by Tishta Bachoo
21
Project A
NPV = 120000 250000 400000 13000001.12 1.122 1.123 1.124
+ + + - 900000
= $517327 (accepting)Project B
NPV = 40000 400000 400000 4000001.12 1.122 1.123 1.124
+ + + - 1000000
= $214920(accepting)
(a)
![Page 22: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/22.jpg)
Prepared by Tishta Bachoo
22
Project C
NPV = 100000 100000 100000 1000001.12 1.122 1.123 1.124
+ + + - 303730
= $0 (indifferent to accept or reject)Project D
NPV = 10000 10000 1000000 10000001.12 1.122 1.123 1.124
+ + + - 1500000
= -$135801(rejecting)
(a)
(b) With limited resources, the company should only accept project A because it generates the highest NPV
![Page 23: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/23.jpg)
Advantages of NPV
Consistency with the time value of money concept
Consideration of all cash flows
Tells whether the investment will increase the firm’s value.
Prepared by Tishta Bachoo
23
![Page 24: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/24.jpg)
Disadvantages of NPV
Requires an estimate of the cost of capital in order to calculate the NPV
It is quite lengthy to calculate.
Prepared by Tishta Bachoo
24
![Page 25: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/25.jpg)
Accounting Rate of Return
Prepared by Tishta Bachoo
25
![Page 26: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/26.jpg)
Accounting rate of return
The accounting rate of return compares the average accounting profit with the average investment cost of project
The accounting profit can be expressed either before tax or after tax
Prepared by Tishta Bachoo
26
![Page 27: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/27.jpg)
Calculation procedures
Prepared by Tishta Bachoo
27
ARR = Average net profit per year (over the life of the project)
Average investment cost
Average net profit per year =Total profit
No. of life of the project
Average investment cost = Initial investment+ cost at end
2
![Page 28: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/28.jpg)
Prepared by Tishta Bachoo
28
In evaluating an investment project, the ARR of the project is compared with a predetermined minimum acceptable accounting Rate of return:
ARRs Comments< minimum acceptable rate Reject project= minimum acceptable rate Accept project> minimum acceptable rate Accept projectHighest Choose highest ARR
Acceptance criterion
![Page 29: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/29.jpg)
Example
Prepared by Tishta Bachoo
29
![Page 30: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/30.jpg)
Prepared by Tishta Bachoo
30
A company is considering whether to buy specialized machinesFor a new production line. The purchase price of machinery is $400000 and its estimated useful life is four years. There is no scrap Value after four yearsThe project income statements:
Year1 Year 2 Year 3 Year 4$ $ $ $
Revenue 310000 280000 280000 310000Depreciation 100000 100000 100000 100000Other expenses150000 100000 110000 120000Profit before tax 60000 80000 70000 90000Taxation (15%) 9000 12000 10500 13500
51000 68000 59500 76500Should the company buy the new machinery if the minimum acceptableRate of return is 20%?
![Page 31: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/31.jpg)
Prepared by Tishta Bachoo
31
Average net income = 51000+68000+59500+76500
4= $63750
Average investment = 400000+0 2
= $200000
The cost of machinery is $400000 at the beginningThe cost of machinery is $0 at the end as depreciation is provided On straight line method and there is no scrap value
ARR = $63750$200000 = 31.875%
Since the ARR is 31.875%, which is higher than the minimum Acceptable rate of 20%, the company should invest in the new machinery.
![Page 32: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/32.jpg)
Advantages of ARR
It is easy to understand and compute
It avoids using gross figures. Therefore, it enables comparisons to be made between projects with different useful lives
Prepared by Tishta Bachoo
32
![Page 33: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/33.jpg)
Disadvantages of ARR
It ignores the time value of money ARR method seems to be less reliable than the
NPV method. It adopts the accounting profit instead of cash flows calculation. The change of depreciation method may also alter the accounting profit
Prepared by Tishta Bachoo
33
![Page 34: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/34.jpg)
Prepared by Tishta Bachoo
34
Profitability Index (PI)
![Page 35: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/35.jpg)
Profitability index
• Although a project may show the highest positive NPV compared to other alternatives, it might not be efficient in the profitable use of funds invested.
• To identify if the project uses the capital invested most efficiently, an index is calculated by comparing the present values of all net operating cash flows with the capital outlay, that is the profitability index.
Prepared by Tishta Bachoo
35
![Page 36: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/36.jpg)
Advantages of Profitability index
PI considers the time value of money.
PI considers analysis all cash flows of the project.
Prepared by Tishta Bachoo
36
![Page 37: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/37.jpg)
Disadvantages of Profitability index
It is difficult to understand interest rate or discount rate.
It is difficult to calculate profitability index if two projects having different useful life.
Prepared by Tishta Bachoo
37
![Page 38: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/38.jpg)
Decision Rule
Prepared by Tishta Bachoo
38
Accept a project if the profitability index is greater than 1, stay indifferent if the profitability index is zero and don't accept a project if the profitability index is below 1.
Profitability index is sometimes called benefit-cost ratio too and is useful in capital rationing since it helps in ranking projects based on their per dollar return.
Profitability Index = Present Value of future cash flows Initial investment
![Page 39: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/39.jpg)
Example
Prepared by Tishta Bachoo
39
![Page 40: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/40.jpg)
Prepared by Tishta Bachoo
40
A company is considering making several investments in the Production facilities for the new products with an estimated usefulLife of four years. The cash inflows and outflows are listed as follows:
ProjectA B C D$ $ $ $
Initial investment 900000 1000000 303730 1500000Cash inflowYear 1 120000 400000 100000 10000Year 2 250000 400000 100000 10000Year 3 400000 400000 100000 1000000Year 4 1300000 400000 100000 1000000
The appropriate discount rate of these investment is 12%
![Page 41: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/41.jpg)
Prepared by Tishta Bachoo
41
Project A
NPV = 120000 250000 400000 13000001.12 1.122 1.123 1.124
+ + + - 900000
= $517327 (accepting)Project B
NPV = 40000 400000 400000 4000001.12 1.122 1.123 1.124
+ + + - 1000000
= $214920(accepting)
(a)
![Page 42: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/42.jpg)
Prepared by Tishta Bachoo
42
Project C
NPV = 100000 100000 100000 1000001.12 1.122 1.123 1.124
+ + + - 303730
= $0 (indifferent to accept or reject)Project D
NPV = 10000 10000 1000000 10000001.12 1.122 1.123 1.124
+ + + - 1500000
= -$135801(rejecting)
(a)
![Page 43: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/43.jpg)
Taking into accounting the previous NPV example, the project which was chosen was A with an PV of $ 1417327.
To calculate the Profitability index now, we apply the formula.
Profitability Index = Present Value of future cash flows
Initial investment
= $1417327. = 1.57 (>1) therefore accept the project.
$900000Prepared by Tishta Bachoo
43
![Page 44: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/44.jpg)
END OF LECTURE
Prepared by Tishta Bachoo
44
![Page 45: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/45.jpg)
Prepared by Tishta Bachoo
45
TUTORIAL QUESTIONS & ANSWERS
![Page 46: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/46.jpg)
Q1. Net Present Value
Deciding on a new machine A small industrial machine costs $100 000 and is expected to earn annual net cash inflows of $44 000, $40 000, $36 000 and $32 000, before it wears out sufficiently to be unreliable and must be sold for an estimated $10 000.
Required: a. If funds earn 10 per cent, what is its NPV?
b. If funds earn 15 per cent, what is its NPV?
Prepared by Tishta Bachoo
46
![Page 47: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/47.jpg)
A1. Net Present Value (a)NPV = Present Value of Net Cash Flows – Initial Cost
Discount rate is 10%
Present Value of Net Cash Flows using factors from the Present Value table for $1 at the end of N periods:
PV1 = $44 000 x 0.909 = $39 996
PV2 = $40 000 x 0.826 = $33 040
PV3 = $36 000 x 0.751 = $27 036
PV4 = ($10 000 + $32 000) x 0.683 = $28 686
$128 758 NPV = $128 758 - $100 000 = $28 758
Prepared by Tishta Bachoo
47
![Page 48: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/48.jpg)
A1. Net Present Value (b)Discount rate is 15%
Present Value of Net Cash Flows using factors from the Present Value table for $1 at the end of N periods:
PV1 = $44 000 x 0.870 = $38 280
PV2 = $40 000 x 0.756 = $30 240
PV3 = $36 000 x 0.658 = $23 688
PV4 = ($10 000 + $32 000) x 0.572= $24 024
$116 232
NPV = $116 232 - $100 000 = $16 232
Prepared by Tishta Bachoo
48
![Page 49: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/49.jpg)
Q2. Payback Period (PP)
A machine costing $102 700 is estimated to have a useful life of 5 years and is estimated to produce the following annual net cash inflows: Year Annual Net Cash Inflow 1 $21 600 2 $28 200 3 $31 600 4 $38 200 5 $42 000
Required: Calculate the payback period for the investment.
Prepared by Tishta Bachoo
49
![Page 50: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/50.jpg)
A2. Payback Period (PP)Year Net Cash Flow Cumulative
Net Cash Flow 0 ($102 700) ($102 700) 1 $21 600 ($81 100) 2 $28 200 ($52 900) 3 $31 600 ($21 300) 4 $38 200 $16 900 5 $42 000 $58 900
Prepared by Tishta Bachoo
50
Payback occurs between years 3 and 4. Calculating the exact payback period in years and months: At the end of year 3 there is $21 300 of the initial investment left to be paid back and during year 4 the net cash inflow is $38 200. Payback period = 3 years + (21 300 ÷ 38 200 x 12 months) = 3 years 6.69 months = 3 years 7 months
![Page 51: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/51.jpg)
Q3. Accounting Rate of Return
BlueMan, Inc. wants to purchase of a new ice cream truck with a cost of $58,000. BlueMan has a cost of capital of 8.4% and a required rate of return of 12.4%. The acquisition is proposed for January 1, 2018. BlueMan expects it can sell the new truck for $10,000 at end of its useful life of 4 years. BlueMan predicts the new truck will generate net income of $6,000 and operating cash flows of $18,000 during 2018, with an increase of $500 each subsequent year. Calculate the accounting rate of return.
Prepared by Tishta Bachoo
51
![Page 52: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/52.jpg)
A3. Accounting Rate of Return
The accounting rate of return method uses net income instead of cash flows. The net income for the four years must be averaged. The $500 increase applies as well.
ARR=
=
Prepared by Tishta Bachoo
52
Average net incomeAverage investment
($6,000 + $6,500 + $7,000 + $7,500) / 4 years ($58,000 + $10,000) / 2
= 19.85%
![Page 53: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/53.jpg)
A3. Accounting Rate of Return (Cont.)
The denominator averages the book value at the acquisition date with the book value at the end of the 4 year period. At the acquisition date, the cost is $58,000 and accumulated depreciation is zero, leaving a book value of $58,000. At the end of the useful life, the cost is still $58,000 but with 4 years of depreciation at $12,000 each, total accumulated depreciation will be $48,000. The book value at the end of the life is $58,000 less $48,000, or $10,000. The book value at the end of the useful life is always equal to the salvage value. The denominator is divided by 2 because 2 numbers are being averaged.
This investment is expected to generate a return of profit of almost 20% for each of the 4 years of the proposed asset's life.
Prepared by Tishta Bachoo
53
![Page 54: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/54.jpg)
Q4. Profitability Index (a) Company C is undertaking a project at a cost of $50 million
which is expected to generate future net cash flows with a present value of $65 million. Calculate the profitability index.
(b) A small industrial machine costs $100 000 and is expected to earn annual net cash inflows of $44 000, $40 000, $36 000 and $32 000, before it wears out sufficiently to be unreliable and must be sold for an estimated $10 000. [Same question as Q1 where you have calculated the PV already]. Calculate the profitability index for both cases that is funds earn is 10% and 15% respectively.
Prepared by Tishta Bachoo
54
![Page 55: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/55.jpg)
A4. Profitability Index (a)
Profitability Index = PV of Future Net Cash Flows / Initial Investment Required
Profitability Index = $65M / $50M = 1.3
Prepared by Tishta Bachoo
55
![Page 56: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/56.jpg)
A4. Profitability Index (b)NPV = Present Value of Net Cash Flows – Initial Cost
Discount rate is 10%
Present Value of Net Cash Flows using factors from the Present Value table for $1 at the end of N periods:
PV1 = $44 000 x 0.909 = $39 996
PV2 = $40 000 x 0.826 = $33 040
PV3 = $36 000 x 0.751 = $27 036
PV4 = ($10 000 + $32 000) x 0.683 = $28 686
$128 758 PI= 128758/100000 = 1.28
Prepared by Tishta Bachoo
56
![Page 57: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/57.jpg)
A4. Profitability Index (b)Discount rate is 15%
Present Value of Net Cash Flows using factors from the Present Value table for $1 at the end of N periods:
PV1 = $44 000 x 0.870 = $38 280
PV2 = $40 000 x 0.756 = $30 240
PV3 = $36 000 x 0.658 = $23 688
PV4 = ($10 000 + $32 000) x 0.572= $24 024
$116 232
PI= 116232/100000 = 1.16
Prepared by Tishta Bachoo
57
![Page 58: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/58.jpg)
Rectifications:
For NPV and PI, in class I asked you to use interest rate of 12%, However, in the tutorial solutions on PowerPoint, I have used 15% as it was initially.
Prepared by Tishta Bachoo
58
![Page 59: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/59.jpg)
Prepared by Tishta Bachoo
59
END OF SESSION
![Page 60: Week 1 investment appraisal](https://reader038.vdocuments.site/reader038/viewer/2022102615/58f9aaf71a28ab90498b458f/html5/thumbnails/60.jpg)
Next week …
Decision-Making techniques:-To accept or reject special orders-To make or to buy-Decision when there is a limiting factor
Prepared by Tishta Bachoo
60