Professional Documents
Culture Documents
YES NO PART of it
EBIT $33,000
Taxes (34%) -11,220
Depreciation ($90,000/3 years) +30,000
Projected Operating Cash Flow (OCF) $51,780
Year
0 1 2 3
Project Operating Cash Flow (OCF) +$51,780 +$51,780 +$51,780
Project Capital Spending -$90,000
Project Changes in Net Working Capital -$20,000 +$20,000
Total Project Cash Flow -$110,000 +$51,780 +$51,780 +$71,780
• Calculating the NPV and IRR based on the projected cash flow:
51,780 51,780 71,780
𝑁𝑁𝑁𝑁𝑁𝑁=−$110,000 + + + = $10,648
1.2 1.22 1.23
IRR=25.8%
Should you take this new project and start producing the shark attractant?
For a research equipment (three-year tax life) with initial cost of $100,000:
𝑃𝑃 = $26,918
• You should set a bid price no less than $26,918
• Machine B:
Year 0 Year 1 Year 2 Year 3
Capital Spending -$120 $12
Depreciation Tax Shield $16 $16 $16
After-Tax Operating Cost -$9 -$9 -$9
Total Costs -$120 $7 $7 $19
FINA1310EFG, 2018-2019 Lecture 8: Making Capital Investment Decisions 53
Case III. Evaluating Costs with Different Lives
• Machine A:
8 20
𝑃𝑃𝑃𝑃 𝑇𝑇𝑇𝑇𝑇𝑇𝑇𝑇𝑇𝑇 𝐶𝐶𝐶𝐶𝐶𝐶𝐶𝐶𝐶𝐶 = −$100 + + 2
= −$76.20
1 + 0.1 1 + 0.1
• Machine B:
7 7 19
𝑃𝑃𝑃𝑃 𝑇𝑇𝑇𝑇𝑇𝑇𝑇𝑇𝑇𝑇 𝐶𝐶𝐶𝐶𝐶𝐶𝐶𝐶𝐶𝐶 = −$120 + + 2
+ 3
= −$93.58
1 + 0.1 1 + 0.1 1 + 0.1
• Machine A:
𝐸𝐸𝐸𝐸𝐸𝐸 𝐸𝐸𝐸𝐸𝐸𝐸 1−1/ 1+0.1 2
+ = 𝐸𝐸𝐸𝐸𝐸𝐸 × = −$76.20
(1+0.1) 1+0.1 2 0.1
EAC = -$43.90
• Machine B:
𝐸𝐸𝐸𝐸𝐸𝐸 𝐸𝐸𝐸𝐸𝐸𝐸 𝐸𝐸𝐸𝐸𝐸𝐸 1−1/ 1+0.1 3
+ + = 𝐸𝐸𝐸𝐸𝐸𝐸 × = −$93.58
(1+0.1) 1+0.1 2 1+0.1 3 0.1
EAC = -$37.63
• General case:
‒ For an equipment with a life of N years, EAC is the annual cash flow that
forms an annuity with N periods:
𝑁𝑁
1 − 1/ 1 + 𝑟𝑟
𝐸𝐸𝐸𝐸𝐸𝐸 × = 𝑃𝑃𝑃𝑃(𝑇𝑇𝑇𝑇𝑇𝑇𝑇𝑇𝑇𝑇 𝐶𝐶𝐶𝐶𝐶𝐶𝐶𝐶𝐶𝐶)
𝑟𝑟
• Project Analysis
‒ Textbook Reading: Chapter 11