Professional Documents
Culture Documents
Chapter Fourteen
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Equipment replacement
Cost reduction
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Copyright2008,TheMcGrawHillCompanies,Inc.
Learning Objective 1
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Copyright2008,TheMcGrawHillCompanies,Inc.
Working
capital
Initial
investment
Incremental
operating
costs
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Release of
working
capital
Reduction
of costs
Incremental
revenues
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Copyright2008,TheMcGrawHillCompanies,Inc.
Periods
1
2
3
4
5
McGrawHill/Irwin
Present Value of $1
10%
12%
0.909
0.893
1.736
1.690
2.487
2.402
3.170
3.037
3.791
3.605
14%
0.877
1.647
2.322
2.914
3.433
Present
Present value
value
of
of an
an annuity
annuity
of
of $1
$1 table
table
Copyright2008,TheMcGrawHillCompanies,Inc.
(2)
Investment
Outstanding
during the
Cash
Year
year
Inflow
1
$
3,170 $ 1,000
2
$
2,487 $ 1,000
3
$
1,736 $ 1,000
4
$
909 $ 1,000
Total investment recovered
(3)
Return on
Investment
(1) 10%
$
317
$
249
$
173
$
91
(4)
Recover of
Investment
during the
year
(2) - (3)
$
683
$
751
$
827
$
909
$
3,170
(5)
Unrecovered
Investment at
the end of the
year
(1) - (4)
$
2,487
$
1,736
$
909
$
-
This implies that the cash inflows are sufficient to recover the $3,170
initial investment (therefore depreciation is unnecessary) and to
provide exactly a 10% return on the investment.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Present value of $1
factor for 3 years at 10%.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Present value of $1
factor for 5 years at 10%.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Quick Check
Denny Associates has been offered a four-year contract to
supply the computing requirements for a local bank.
Copyright2008,TheMcGrawHillCompanies,Inc.
Quick Check
What is the net present value of the contract with
the local bank?
a. $150,000
b. $ 28,230
c. $ 92,340
d. $132,916
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Quick Check
What is the net present value of the contract with
the local bank?
a. $150,000
b. $ 28,230
c. $ 92,340
d. $132,916
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Learning Objective 2
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Acceptable.
Rejected.
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Investment required
Net annual cash flows
= 5.216
Copyright2008,TheMcGrawHillCompanies,Inc.
10%
0.909
1.736
. . .
5.759
6.145
12%
0.893
1.690
. . .
5.328
5.650
14%
0.877
1.647
. . .
4.946
5.216
Copyright2008,TheMcGrawHillCompanies,Inc.
Copyright2008,TheMcGrawHillCompanies,Inc.
Quick Check
The expected annual net cash inflow from a
project is $22,000 over the next 5 years. The
required investment now in the project is
$79,310. What is the internal rate of return
on the project?
a. 10%
b. 12%
c. 14%
d. Cannot be determined
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Quick Check
The expected annual net cash inflow from a
project is $22,000 over the next 5 years. The
required investment now in the project is
$79,310. What is the internal rate of return
on the project?
$79,310/$22,000 = 3.605,
a. 10%
which is the present value factor
b. 12%
for an annuity over five years
c. 14%
when the interest rate is 12%.
d. Cannot be determined
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Total-cost
Incremental cost
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Old Car
Wash
$ 70,000
25,000
$ 45,000
Copyright2008,TheMcGrawHillCompanies,Inc.
$300,000
10 years
7,000
50,000
40,000
Copyright2008,TheMcGrawHillCompanies,Inc.
10%
Factor
1.000
0.564
6.145
1.000
0.386
Present
Value
$ (300,000)
(28,200)
368,700
40,000
2,702
$
83,202
Copyright2008,TheMcGrawHillCompanies,Inc.
$175,000
80,000
Copyright2008,TheMcGrawHillCompanies,Inc.
Present
Value
$ (175,000)
(45,120)
276,525
$ 56,405
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Incremental investment
Incremental cost of brushes
Increased net cash inflows
Salvage of old equipment
Salvage of new equipment
Net present value
Year
Now
6
1-10
Now
10
Cash
Flows
$(125,000)
$ 30,000
15,000
40,000
7,000
10%
Factor
1.000
0.564
6.145
1.000
0.386
Present
Value
$(125,000)
16,920
92,175
40,000
2,702
$ 26,797
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Quick Check
Consider the following alternative projects. Each project
would last for five years.
Project A
Project B
Initial investment
$80,000
$60,000
Annual net cash inflows
20,000
16,000
Salvage value
10,000
8,000
The company uses a discount rate of 14% to evaluate
projects. Which of the following statements is true?
a. NPV of Project A > NPV of Project B by $5,230
b. NPV of Project B > NPV of Project A by $5,230
c. NPV of Project A > NPV of Project B by $2,000
d. NPV of Project B > NPV of Project A by $2,000
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Quick Check
Consider the following alternative projects. Each project
would last for five years.
Project A
Project B
Initial investment
$80,000
$60,000
Annual net cash inflows
20,000
16,000
Salvage value
10,000
8,000
The company uses a discount rate of 14% to evaluate
projects. Which of the following statements is true?
a. NPV of Project A > NPV of Project B by $5,230
b. NPV of Project B > NPV of Project A by $5,230
c. NPV of Project A > NPV of Project B by $2,000
d. NPV of Project B > NPV of Project A by $2,000
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
$ 4,500
10,000
250
9,000
Copyright2008,TheMcGrawHillCompanies,Inc.
10%
Factor
1.000
3.791
1.000
0.621
10%
Factor
1.000
3.791
0.621
Present
Value
$ (21,000)
(22,746)
9,000
1,863
(32,883)
Present
Value
$ (4,500)
(37,910)
155
(42,255)
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
$(32,883)
(42,255)
$ 9,372
Copyright2008,TheMcGrawHillCompanies,Inc.
Quick Check
Bay Architects is considering a drafting machine
that would cost $100,000, last four years, and
provide annual cash savings of $10,000 and
considerable intangible benefits each year. How
large (in cash terms) would the intangible benefits
have to be per year to justify investing in the
machine if the discount rate is 14%?
a. $15,000
b. $90,000
c. $24,317
d. $60,000
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Quick Check
Bay Architects is considering a drafting machine
that would cost $100,000, last four years, and
provide annual cash savings of $10,000 and
$70,860/2.914
= each
$24,317
considerable intangible
benefits
year. How
large (in cash terms) would the intangible benefits
have to be per year to justify investing in the
machine if the discount rate is 14%?
a. $15,000
b. $90,000
c. $24,317
d. $60,000
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Learning Objective 3
Evaluate an investment
project that has uncertain
cash flows.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Copyright2008,TheMcGrawHillCompanies,Inc.
$1,040,000
= $ 10,000,000
0.104
Copyright2008,TheMcGrawHillCompanies,Inc.
Real Options
Delay the start of
a project
Expand a project
if conditions are
favorable
Cut losses if
conditions are
unfavorable
The ability to consider these real options adds value to many
investments. The value of these options can be quantified using
what is called real options analysis, which is beyond the scope of
the book.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Learning Objective 4
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Screening Decisions
Preference Decisions
Pertain to whether or
not some proposed
investment is
acceptable; these
decisions come first.
Attempt to rank
acceptable
alternatives from the
most to least
appealing.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
A
Present value of cash inflows $81,000
Investment required
80,000
Profitability index
1.01
B
$6,000
5,000
1.20
The
The higher
higher the
the profitability
profitability index,
index, the
the
more
more desirable
desirable the
the project.
project.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Other Approaches to
Capital Budgeting Decisions
Other methods of making capital budgeting
decisions include . . .
The Payback Method.
Simple Rate of Return.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Learning Objective 5
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Payback period =
McGrawHill/Irwin
Investment required
Net annual cash inflow
Copyright2008,TheMcGrawHillCompanies,Inc.
Copyright2008,TheMcGrawHillCompanies,Inc.
$140,000
$35,000
Payback period =
4.0 years
According
According to
to the
the companys
companys criterion,
criterion,
management
management would
would invest
invest in
in the
the
espresso
espresso bar
bar because
because its
its payback
payback
period
period is
is less
less than
than 55 years.
years.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Quick Check
Consider the following two investments:
Project X Project Y
Initial investment
$100,000 $100,000
Year 1 cash inflow
$60,000
$60,000
Year 2 cash inflow
$40,000
$35,000
Year 3-10 cash inflows
$0
$25,000
Which project has the shortest payback period?
a. Project X
b. Project Y
c. Cannot be determined
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Quick Check
Consider the following two investments:
Project X Project Y
Initial investment
$100,000 $100,000
Year 1 cash inflow
$60,000
$60,000
Year 2 cash inflow
$40,000
$35,000
Year 3-10 cash inflows
$0
$25,000
Which project has the shortest payback period?
a. Project X
b. Project Y
Project X has a payback period of 2 years.
c. Cannot be determined
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Ignores cash
flows after
the payback
period.
Copyright2008,TheMcGrawHillCompanies,Inc.
Identifies
investments that
recoup cash
investments
quickly.
Identifies
products that
recoup initial
investment
quickly.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
1
McGrawHill/Irwin
$0
$2,000 $1,000
$500
Copyright2008,TheMcGrawHillCompanies,Inc.
$1,000
1
McGrawHill/Irwin
$0
$2,000 $1,000
$500
Copyright2008,TheMcGrawHillCompanies,Inc.
Learning Objective 6
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
*Should be reduced by any salvage from the sale of the old equipment
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Simple rate
of return
McGrawHill/Irwin
$35,000
$140,000
= 25%
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Appendix 14A
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Learning Objective 7
(Appendix 14A)
Understand present value
concepts and the use of
present value tables.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Copyright2008,TheMcGrawHillCompanies,Inc.
Fn = P(1 + r)
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Fn = P(1 + r)
Fn = $100(1 + .08)1
Fn = $108.00
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Fn = P(1 + r)
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Fn = $100(1 + .08)
Fn = $116.64
The interest that is paid in the second year on the
interest earned in the first year is known as
compound interest.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Future
Value
Copyright2008,TheMcGrawHillCompanies,Inc.
Fn
P=
(1 + r)n
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
$100
P=
(1 + .12)2
P = $79.72
This process is called discounting. We have discounted
the $100 to its present value of $79.72. The interest rate
used to find the present value is called the discount rate.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Copyright2008,TheMcGrawHillCompanies,Inc.
10%
10%
0.909
0.909
0.826
0.826
0.751
0.751
0.683
0.683
0.621
0.621
Rate
Rate
12%
12%
0.893
0.893
0.797
0.797
0.712
0.712
0.636
0.636
0.567
0.567
14%
14%
0.877
0.877
0.769
0.769
0.675
0.675
0.592
0.592
0.519
0.519
Copyright2008,TheMcGrawHillCompanies,Inc.
Quick Check
How much would you have to put in the bank today
to have $100 at the end of five years if the interest
rate is 10%?
a. $62.10
b. $56.70
c. $90.90
d. $51.90
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Quick Check
How much would you have to put in the bank today
to have $100 at the end of five years if the interest
rate is 10%?
a. $62.10
$100
0.621
=
$62.10
b. $56.70
c. $90.90
d. $51.90
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
$100
$100
$100
$100
$100
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Value of an Annuity
10%
12%
0.909
0.893
1.736
1.690
2.487
2.402
3.170
3.037
3.791
3.605
of $1
14%
0.877
1.647
2.322
2.914
3.433
Copyright2008,TheMcGrawHillCompanies,Inc.
Quick Check
If the interest rate is 14%, how much would you
have to put in the bank today so as to be able to
withdraw $100 at the end of each of the next five
years?
a. $34.33
b. $500.00
c. $343.30
d. $360.50
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Quick Check
If the interest rate is 14%, how much would you
have to put in the bank today so as to be able to
withdraw $100 at the end of each of the next five
years?
a. $34.33
b. $500.00
c. $343.30
$100 3.433 = $343.30
d. $360.50
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Learning Objective 8
(Appendix 14C)
Include income taxes in a
capital budgeting analysis.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Simplifying Assumptions
Taxable income
equals net
income as
computed for
financial reports.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
.30 $90,000
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
Copyright2008,TheMcGrawHillCompanies,Inc.
Should
Holland open
a mine on
the property?
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
$
$
250,000
170,000
80,000
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.
McGrawHill/Irwin
Holland Company
(1)
(2)
(3)
Tax
Effect
Year
Amount (1) (2)
Now $ (300,000)
0
Now $ (75,000)
0
1-10 $
80,000
1-.30
6
$ (40,000) 1-.30
1-10 $
30,000
.30
10
$ 100,000 1-.30
10
$
75,000
0
(4)
After-Tax
Cash Flows
$ (300,000)
$ (75,000)
$
56,000
$ (28,000)
$
9,000
$
70,000
$
75,000
(5)
(6)
12%
Present
Factor
Value
1.000 $ (300,000)
1.000
(75,000)
5.650
316,400
0.507
(14,196)
5.650
50,850
0.322
22,540
0.322
24,150
$
24,744
Copyright2008,TheMcGrawHillCompanies,Inc.
End of Chapter 14
McGrawHill/Irwin
Copyright2008,TheMcGrawHillCompanies,Inc.