Professional Documents
Culture Documents
Formula Formula
Final Year CF = Terminal CF =
Final year project operating cash flow Disposition of Working Capital
Plus: Disposition of Working Capital • Inventory (decrease +)
• Inventory (decrease +) • Accounts receivable (decrease +) Assets
• Accounts receivable (decrease +) Assets • Other assets (decrease +)
• Other assets (decrease +) • Accounts payable (decrease -)
• Accounts payable (decrease -) Add: Salvage Value of Asset
Add: Salvage Value of Asset Less: Tax on Sale of Asset (Profit from Sale of Asset * Tax Rate)
Less: Tax on Sale of Asset (Profit from Sale of Asset * Tax Rate)
The machine is to be depreciated on a straight-line method basis over the life of the machine with Formula Financial Calculator
excepted salvage value at the end of the project is $10,000. The tax rate applicable to gain/loss on
disposal of the asset is 30%. Working capital recoupment is $ 15,000. Redtech management forecast that • Enter N, I/YR, PV, FV=0
at the end of the project, this machine can be disposed of for $25,000. Calculate the terminal cash flow?
• Solve for PMT
Actual Proceeds Received on Disposal $25,000
Less: Tax on Disposal ($25,000 – $10,000) * 30% (4,500)
After Tax Proceeds on Disposal of Machine 20,500
Any Change in Working Capital 15,000
Terminal Cash Flow $35,500 Where:
r – Project discount rate (WACC)
NPV – Net present value of project cash flows
n – project life (in years)
9/29/2023
STANDARD DEVIATION
Definition
• Project A’s expected return is P100 million with a standard deviation of P10 million
• Project B’s expected return is P80 million with a standard deviation of P6 million
Formula Graph
1. What is the probability that Project A’s return is
between P80 million to P120 million?
2. What is the range of possible return values for
Project B to 99% confident?
3. Which project is better?
Answers
1. 80 and 120 are two standard deviations away
from the mean so probability is 95%
2. 99% is 3 standard deviations away, therefore 80
million +/- (3 x 6 million) = P62 million to P98 1σ = 68.2% 2σ = 95.8% 3σ = 99.8%
million
3. Project A = 10/100 = 0.1
Project B = 6/80 = 0.075
Project B is better!