You are on page 1of 78

Engineering Economics

ECO 1192
Lecture 9: Decision-making with Price Changes

Claude Thoret
University of Ottawa

Recommended Reading
Fraser et al. Chapter 9
Newnan et al. chapter 14

9. Price Changes

Before- and After-Tax Cash Flows


END OF YEAR
0

Annual revenues (AR) (Actual $)


Annual costs (AC) (Actual $)
1. BTCF "Operations" (Actual $)

AA

BB

2. BTCF "SV" (Actual $)

CC

3. BTCF "Working Capital" (Actual $)


4. Total BTCF (Actual $)

DD

5. BTCF "Operations" (Constant $)

EE

6. BTCF "SV" (Constant $)

FF

7. BTCF "Working Capital" (Constant $)


8. Total BTCF (Constant $)
9. Annual Depreciation

GG

10. Interest on loan

HH
II

11. Taxable Operating Income


12. Taxes on Operating Income

JJ

13. Capital gains

KK

14. Taxes on capital gains


15. Recaptured depreciation

LL

16. Taxes on recaptured dep.

MM

17. ATCF "Operations" (Actual $)

NN

18. ATCF "Operations" (Constant $)


19. ATCF "SV" (Actual $)
20. ATCF "SV" (Constant $)
21. ATCF "Working Capital" (Actual $)
22. ATCF "Working Capital" (Constant $)
23. Total ATCF (Actual $)
24. Total ATCF (Constant $)

OO
PP

25. (=R10.) Interest on loan

QQ
RR

26. Loan repayment

SS

27. CFOE (Actual $)

TT

28. CFOE (Constant $)

UU

Introduction
In all project analyses thus far, the prices of

all goods and services were constant.


In the real world, prices are not constant,
sometimes increasing (inflation) and
sometimes decreasing (deflation)
Price changes can have significant effects on
the value or worth of an investment; hence,
they must be factored in an engineering
economic study

9. Price Changes

Measuring Inflation
Consumer Price Index
basket of consumer goods and services used
to track changes in prices on a monthly basis
Wholesale Price Index (tracks the prices of

wholesale goods)
GDP Implicit Price Deflator (tracks price
changes for all final goods and services
produced by an economy)
Published quarterly and annually
9. Price Changes

Consumer Price Index (CPI)

9. Price Changes

Your house .
1.
2.
3.
4.

Purchased in 1990 for $150,000


Market value in 2005 (15 years later) is $225,000
The annual inflation rate has been, on average, 2%.
Did your purchasing power increase between 1990
and 2005?

Real value of your house in 2005 in 1990 dollars

= $225,000(1+inflation rate)-15
= $225,000(1+0.02)-15 = $167,178
Answer: YES (real value in 2005 > real value in 1990).
9. Price Changes

Example: John and Mary


John and Mary married five years ago

following their graduation from U of O.


Their joint income in their first year as a
couple was $80,000.
the CPI for that year was (hypothetically)

105.8

Five years later, the CPI reached 133.9. What

must be the joint income of the couple to


maintain the purchasing power of 5 years
earlier?
9. Price Changes

Bonds and Inflation


$60,000 10-year Canada bonds are currently on sale

by Speedy Brokers Inc.


The rate of interest is 8% annually, payable
semiannually.
Bondholders expect
A return of 6% per year compounded semiannually
Inflation to be constant at 2% every 6 months.

How much should a purchaser pay


Without any adjustment for inflation
When inflation is considered
9. Price Changes

Example: Bond Rates of Return


A corporate bond

has a current price of $90,000


pays $10,000 annually for 10 years

If inflation is expected to be 5% forever


1. What is the bonds actual before-tax rate of return?
2. What is the bonds actual after-tax rate of return if the
tax rate is 30%?
3. What is the bonds real before-tax rate of return?
4. What is the bonds real after-tax rate of return if the
tax rate is 30%?

9. Price Changes

10

Causes of Inflation
Money supply
Growth in the money supply (currency and bank
deposits) exceeds the growth of goods and services
Exchange rates
Value of one currency in terms of another currency;
changes may affect the cost of purchasing goods and
services from other countries
Cost-push inflation
Increases in production costs (wages) higher prices
Demand pull inflation
the demand for goods and services grows faster than
their production
9. Price Changes

11

Why bother with inflation?


Repercussions on the purchasing power of money
purchasing power (or value) of money declines if

prices increase and cash flows (including weekly


wages) are not fully responsive (do not grow at the
same rate as prices)
future dollars are less valuable than today or
present dollars
$100 today will have a purchasing power of
$90.91 in 1 year if prices increase by 10 per
cent during the year or
$62.10 in 5 years
9. Price Changes

12

Why bother with inflation?


I nvestors are not satisfied with keeping pace with inflation
A successful investment must result in a net gain in buying

power (i.e., must exceed inflation)


Investors who purchase a corporate bond or make a
physical investment (such as a restaurant) must account for
the impact of price changes in their decision-making
Two rates of return are important in an investment decision:
Total or combined rate = real rate + rate of inflation
Real (inflation-free rate)

Of course, an investor should not forget the impact of

income taxes on the return on investment must


determine her/his rate of return after adjusting for
price changes AND after accounting for income
taxes.
9. Price Changes

13

Is Inflation problematic?
Yes. Unpredictable changes in the inflation rate

redistribute income in arbitrary ways between


employers and workers, between borrowers and
lenders ...
A high inflation rate is problematic because it
diverts resources from productive activities to the
unproductive activity of forecasting inflation

An engineer allocates much of her time to


forecasting inflation instead of producing the goods
and services to meet the needs of society.
9. Price Changes

14

Rates of interest
Nominal (or actual)
Combination of the real rate and the rate of
inflation
Real (or constant)
Inflation-free rate of interest
In a zero (no) inflation world, the minimum rate
required for you to substitute future
consumption for current consumption

Save now to increase future consumption


About 2%
9. Price Changes

15

Real rate of interest


Important to state future $ in terms of a base or

reference year
Note that base year dollars can be stated as real or
constant dollars (for example, year 2000 dollars)
Non base-year dollars (such as year 2001 dollars)
can be stated as nominal or current dollars
For the base year, the PW of real dollars (inflationfree dollars) will equal the PW of nominal dollars
(dollars containing inflation)
See next slide for the conversion of nominal dollars
for any year (other than the base year) to equivalent
real dollars (i.e., inflation-free dollars)

9. Price Changes

16

Real rate of interest


Let $F be the future worth of $P today
(containing both inflation and a real rate of return)
To remove inflation from these future dollars ($F):
F' = F/(1+f) where f is the inflation rate
To bring these dollars to now or today $ adjust as follows
P = F'/(1+ir)
Therefore, the current (i.e., now) real dollars are given by
P = F/{(1+f)(1+ir)}
where (1+ic) = (1+f)(1+ir) or ic = (1+f)(1+ir)-1
Therefore,

ir = {(1 +ic) /(1 + f)} - 1


f = inflation rate; ir = real rate; ic = market rate
9. Price Changes

17

Real (constant) and current (actual) $

You invested $1,000 in a GIC from the Trust Me Company exactly five
years ago today.
No annual interest was paid to you over the years as the interest
income was reinvested automatically by the financial institution.
Today, you received a cheque for $1,500 which represents
The reimbursement off the $1,000 invested 5 years ago
Interest income generated by your $1,000 investment
If inflation was 4% throughout the 5 years, what is the purchasing
power of the $1,500 today relative to their purchasing power 5 years
ago?
= 1,500(P/F,inflation rate, 5) = 1,500(P/F,4%,5)
= $1,232.89
$1,500 is required today to buy what $1,232.89 could buy 5 years
ago (or about 83%); or

$1,217 is required today to buy what $1,000 could buy 5 years ago.

9. Price Changes

18

MARR and Cash Flows


Given:
Annual inflation rate = 3%
Nominal interest rate

without risk = 5%
First cost (P) = $3,000 on
January 1, 2001 (same as
December 31, 2000)
Cash flows in January 1,
2001 dollars (i.e., real or
constant dollars)
Real interest rate
= 5% - 3% = 2%
9. Price Changes

December
31

Cash Flows

2000

-3 000

2001

+1 500

2002

+1 500

2003

+1 500

2004

+1 500

19

MARR and Cash Flows


Given:
Annual inflation rate = 3%
Nominal interest rate

without risk = 5%
First cost (P) = $3,000 on
January 1, 2001 (same as
December 31, 2000)
Cash flows in actual
dollars (i.e., at the
prevailing price of each
year)
9. Price Changes

December
31

Cash Flows

2000

-3 000

2001

+1 500 (1.03)
= 1 545

2002

+1 500 (1.03)2
= 1 591

2003

+1 500 (1.03)3
= 1 639

2004

+1 500 (1.03)4
20
= 1 689

Example
An investor wants a real return (i.e., inflation-free return) of 4%

on a $1,000 investment when the annual rate of inflation is 10%


$1,000 now must grow to $1,100 in one year just to

maintain today's purchasing power

In addition, there must be a 4% rate of return on the $1,100 to

meet the investors rate of return objective


The total rate of return for one year becomes
F = P(1+f)N(1+ir)N
= 1000(1.10)(1.04) = $1,144
(anything less would represent a return on investment less than
4% in real terms)
where
f = inflation rate
ir = real rate of return
ic= combined rate (rate with inflation)
9. Price Changes

21

Example: DVD Purchases


Johnny loves classical music and, on a recent

birthday, received a $1,000 gift which could


be used for investment purposes or to
purchase DVDs
DVDs currently sell for $20
The local bank pays 5.5% interest

compounded annually

Inflation (f) is expected to be 2% annually for

the next 10 years.


9. Price Changes

22

Example: DVD Purchases


What is the market (or combined) interest

rate (iC)? (Bank rate = Market rate = 5.5%)


What is the real (inflation-free) interest rate

(ir)?
(1+ic) = (1+ir)(1+f); (1+ir) = (1+ic)/(1+f)
ir = (1+ic)/(1+f) 1
= [(1+0.055)/(1+0.02)] - 1
= 0.0343 or 3.43% (precise rate)
9. Price Changes

23

Example: DVD Purchases


How many DVDs could Johnny purchase today?
$1,000/$20 = 50 DVDs
How many DVDs could Johnny purchase in 1 year?
{1,000(F/P,5.5%,1)}/{20(F/P,f=2%,1)}
1055/20.40 = 51.71 DVDs
Since the nominal interest rate (5.5%) > inflation rate

(2%), the purchasing power of the $1,000 (in terms of


purchasing DVDs) would grow during the year.
Note that the percentage increase in the capacity to
purchase DVDs is (51.71-50)/50 = 0.0343 or 3.43%
(= inflation-free rate)

9. Price Changes

24

Discount Rate and Cash Flows

Cash Flows

Current $

Discount
Rate (%)

Current
(nominal)
Constant
(real)

Discount Rate (%)


Accurate

Approximate

= (1+f)(1+r) 1

=r+f

= [(1+c)/(1+f)] -1

=cf

Constant $
Current

Constant
X

9. Price Changes

25

Your turn!!!!
Determine the rate of inflation during a

decade if the price of a computer (driven


exclusively by inflation) doubled during the
decade?

8. VAN, flux montaires et taux d'actualisation

26

Your turn!!!!
Determine the rate of inflation during a

decade if the price of a computer (driven


exclusively by inflation) doubled during the
decade?
F = P(1+i)N
2P = P(1+i)10
2 = (1+i)10
20.1 = (1+i)10/10
i = 0.0718 7.18 %
27

Your turn!!!!
During a specific 5-year period, the market

rate of interest was 12% and the rate of


inflation was 5%.
How many dollars would be required after 5
years to maintain the purchasing power of
$2,000 at the beginning of the 5-year period?

8. VAN, flux montaires et taux d'actualisation

28

Your turn!!!!
During a specific 5-year period, the market

rate of interest was 12% and the rate of


inflation was 5%.
How many dollars would be required after 5
years to maintain the purchasing power of
$2,000 at the beginning of the 5-year period?
F = P(1+i)N
F = 2,000(1+0.05)5
F = 2,552 dollars
8. VAN, flux montaires et taux d'actualisation

29

Example 1
P = 1,000; F = 2,000; N = 4 years;
f = 10% (inflation rate); tax rate (t) = 0 (No taxes)

Find i c and i r
From F = P(1+ic)N
2000/1000 = (1+ic)4
Solve for ic: ic = 0.189 or 18.9% (with inflation)
From ir = [(1 +ic) /(1 + f)] - 1
= [(1+0.189)/(1+0.1)] - 1 = 0.081 or 8.1% (inflationfree)
9. Price Changes

30

Example 2
Assume that $5,000 is deposited each year-end in an
account earning interest at 10 percent per year
over a 5-year period. During this period, inflation is
expected to remain at 6 percent per year.
Determine the dollar amount in the fund at the end
of five years (the future worth after five years in
actual dollars)?
Future Worth = 5000(F/A,10%,5)
= $30,525 (actual or current dollars i.e., in dollars 5
years from now)

9. Price Changes

31

Example 2 (contd)
Given the eroding effect of inflation on
purchasing power, what is the value of this fund
in constant (real) dollars after five years?
$30,525(P/F,inflation,5)
= 30,525(P/F,6%,5)
= $22,810 [inflation-free dollars]

9. Price Changes

32

Example 2 (contd)
What is the real (inflation-free) rate of return on
this investment?
Real interest rate = ir = [(1 +ic)/(1 + f)] - 1
= [(1+0.1)/(1+0.06)] - 1
= 0.03774 or 3.774%
(the rate at which the investors purchasing power
increased during the 5-year period)

9. Price Changes

33

Example 3
Engineering Press is offering several subscription packages to

its influential Journal of Engineering Economics:


1 year for $40
2 years for $74
3 years for $109
Inflation is expected to be 5% annually for the next decade.
You are an avid reader of this Journal and plan to purchase it
forever.
Whats the best subscription deal if current market rates are
10% compounded annually and a subscription MUST be paid in
full at the beginning of a subscription period?

9. Price Changes

34

Example 3 (contd)
Year

Option 1

Option 2

Option 3

40

74

109

42

--

--

44.10

81.59

--

46.31

--

126.18

48.62

89.95

--

51.05

--

--

9. Price Changes

35

Example 3 (contd)
Find the PW of each subscription option:
Annual subscription : 40+42(P/F,10%,1)
+44.102(P/F,10%,2)+46.31(P/F,10%,3)
+48.62(P/F,10%,4)+51.05(P/F,10%,5)
= $214.32 (most expensive as expected)
Two-year subscription:
74 +81.59(P/F,10%,2)+89.95(P/F,10%,4)
= $202.87 (best deal)
Three-year subscription: 109+126.18(P/F,10%,3)
= $203.80

9. Price Changes

36

Example 4
Exactly 75 years ago today, Farmer Billy

Cash stored $1,000 (in dollar bills) in a bag of


wheat. During these years, inflation was 5%
annually.
What are their actual- and real-dollar values
today?
Actual dollar value = $1,000
Real-dollar value = 1,000(P/F,5%,75)= $25.75

($1,000 today can buy what $25.75 could buy


75 years ago)
9. Price Changes

37

Example 4 (contd)
Instead of storing $1,000 in a bag of wheat,

Farmer Bill could have purchased a GIC from


the TRUST ME Co. which paid 6% per year.
What would be the actual and real dollar
equivalents of the $1,000? [Inflation is still 5%
annually]
Actual dollar value = $1,000(F/P,6%,75)

= $79,057
Real-dollar value = 79,057(P/F,inflation,75)
= $2,036 [Which is much better than $25.75]
GIC Guaranteed Investment Receipt
9. Price Changes

38

Example 4 (contd)
Instead of storing the $1,000 in a bag of wheat or

purchasing a GIC, Farmer Bill could have invested in


a stock market index fund that grew by 12% annually
during this period. What would be the actual and real
dollar equivalents of the $1,000 invested in a stock
index fund? [Inflation is 5% annually]
Actual dollar value = $1,000(F/P,12%,75)

= $4,913,056
Real-dollar value = 4,913,056(P/F,inf,75)= $126,519
[Which is much better than $25.75 in the bag of wheat
and $2,036 in a GIC]

9. Price Changes

39

Cash Flows
Key issue: are cash flows
Annual receipts
Annual operating and maintenance costs

fully or partially responsive to inflation i.e., do


they grow in whole or in part with inflation?
Fully
Cash flows grow at the inflation rate.
Partially

cash flows grow by a fraction of the inflation rate

Cash flows are independent of the inflation

rate.

9. Price Changes

40

Example 5
Annual Interest Income
= 1,000@15% = $150
Inflation is 10% annually
$1,000 bond investment is fully refunded
(without risk of default) after 3 years
N = 3 years

Find ic and ir

9. Price Changes

41

Example 5 (contd)
Using the Present Worth Approach:
1000 = 150(P/A,i*,3)+ 1000(P/F,i*,3)
Solve for i*: i* = 15% (=ic)
From ir = [(1 +ic) / (1 + f)] 1, ir
= [(1 +0.15) / (1 + 0.1)] 1
= 0.0455 or 4.55%

9. Price Changes

42

Example 5 (with 30% tax rate)


Solve for ic and ir
Using the Present Worth Approach
1000 = 150 (1-0.3)(P/A,i*,3)+ 1000(P/F,i*,3)
i* = 10.5% (=ic)
From

ir = (1 +ic) /(1 + f) - 1
ir = (1 +0.105) /(1 + 0.1) - 1
ir = 0.0045 or 0.45%

(compare with 4.55% on previous slide)


9. Price Changes

43

Example 6
A = Annual interest income is fully responsive

to inflation
Inflation (f) = 10%
P = $1,000 which is also fully responsive to
inflation
F = $1,000
N = 3 years
Find ic and ir
9. Price Changes

44

Example 6 contd
Using the Present Worth Approach
1000 = 150(1+f)(P/F,i*,1)
+ 150(1+f)2(P/F,i*,2)
+ 150(1+f)3(P/F,i*,3) + 1000(1+f)3(P/F,i*,3)
Solve for i*: i* = 26.5% (=ic)
From ir = (1 +ic) /(1 + f) - 1
ir = (1 +0.265) /(1 + 0.1) - 1
= 0.15 or 15.0%
9. Price Changes

45

Example 7 Education Fund


You wish to set up an education fund TODAY for a child who will

attend college in 10 years.


Each of the 4 college years will cost $9,000 in today dollars.
Annual college costs are fully responsive to price changes and
inflation is projected to be 8% per year for the next 50 years.
The education fund is expected to earn 12% interest
compounded annually.
Assume that annual college payments are made in a lump sum
at the beginning of each of the four (4) academic years.

How much money must you deposit in the


education fund at the end of each of the next 10
years (with the first deposit in one year from
today)?

9. Price Changes

46

Example 7 Education Fund


College
Year

Cost of College
(Actual College Year
Dollars)

PW
(at the beginning of the First
College Year)

First

9000(F/P,8%,10) = $19,431

19,431(P/F,12%,0) = $19,431

Second

9000(F/P,8%,11) = 20,985

20,985(P/F,12%,1) = 18,737

Third

9000(F/P,8%,12) = 22,664

22,664(P/F,12%,2) = 18,068

Fourth

9000(F/P,8%,13) = 24,477

24,477(P/F,12%,3) = 17,422

TOTAL = $87,557

TOTAL = $73,658

The 10-year annuity becomes: A = F(A/F,12%,10)


73,658(0.057) = $4,199

9. Price Changes

47

Your new job


You are graduating this Fall and have been to several

job interviews with potential employers.


You received three (3) job offers in todays mail
(starting date is January 3, 2007 in each case)
Offer A: $50,000 annually in January 3, 2008

purchasing power
Offer B: $49,000 the first year followed by
annual increases of $3,000
Offer C: $55,000 annually for the next 5 years

9. Price Changes

48

Your new job


Economic intelligence tells you that inflation

will be 6% annually for the next 10 years.


If you are seeking a real MARR = 8%, which
plan would you select based on
A 4-year period of analysis
A fully-paid salary on May 1 of the next four (4)

years

9. Price Changes

49

Your new job


Offer A
PW(iC = 14.48%) = 50,000
+ 50,000(F/P,6%,1)(P/F,14.48%,1)
+ 50,000(F/P,6%,2)(P/F,14.48%,2)
+ 50,000(F/P,6%,3)(P/F,14.48%,3)
+ 50,000(F/P,6%,4)(P/F,14.48%,4)
= $188,335
If inflation=6% and you are seeking an 8% real increase, then
iC = (1+f)(1+ir) 1 = (1.06)(1.08) - 1 = 0.1448
9. Price Changes

50

Your new job


Offer B
PW(iC = 14.48%) = 49,000
+ 49,000(P/A,14.48%,3)
+ 3,000(P/G,14.48%,3)
= $183,929

9. Price Changes

51

Your new job


Offer C
PW(iC = 14.48%)
= 55,000 + 55,000(P/A,14.48%,4)
= $186,661
Summary:
PW (Offer A) = $188,335
PW (Offer B) = $183,929
PW (Offer C) = $186,661
9. Price Changes

52

Project Analysis Example 1


1.
2.
3.
4.
5.

Annual inflation (f) = 10%


No debt capital (r=0)
Straight line depreciation
SV = 0
Cash flows are fully responsive to inflation
(i.e., they increase by 10% each year)

9. Price Changes

53

Project Analysis Example 1


Y
e BTCF
a nominal
r

BTCF
real

Interest
on
Debt

AED

Taxable
Income

Income
Taxes

ATCF
nominal

ATCF
real

0
-2991

-2991

--

--

--

-2991

-2991

1100

1000

598

502

251

849

771.7

1210

1000

598

612

306

904

747.1

1331

1000

598

733

367

964

724.3

1464

1000

598

866

433

1031

704.2

1611

1000

598

1013

507

1104

685.5

NO
DEBT

9. Price Changes
AED = Annual
Equivalent Depreciation

54

Project Analysis Example 2


Annual inflation = 10%;
Debt capital; debt Capital is 30% of P paid

back in 5 equal instalments


Interest on unpaid debt = 12%.
Depreciation Method: Straight Line
SV = $0

9. Price Changes

55

Project Analysis Example 2


Year

BTCF
nom
(1)

BTCF
Real
(2)

Int.
on
Debt
(3)

Annual
Dep.
(4)

TI
(5)

IT
(6)

ATCF
Nom.
(7)

ATCF
Real
(8)

Debt
+
Princ
(9)

-2991

-2991

--

--

--

--

-2991

-2991

1100

1000

107.64

598

394

197

903

1210

1000

86.11

598

526

263

1331

1000

64.58

598

668

1464

1000

43.06

598

1611

1000

21.53

598

CFOE
Nom
(10)

CFOE
Real
(11)

--

2093.7

2093.7

820.9

287

616

560

947

782.6

265

682

563

334

997

749.1

244

753

566

823

412

1052

718.5

222

830

567

991

496

1115

692.3

201

914

568

TI = Taxable Income; IT = Income Taxes


9. Price Changes

56

Project Analysis Example 2


Six (6) rates of return (%)
A. Before tax
nominal rate of return = 32%
Real rate of return = 20%

B. After-tax
nominal rate of return = 19%
Real rate of return = 8%

C. Owner Equity
Nominal rate of return = 22%
Real rate of return = 11%

9. Price Changes

57

Debt Ratio and Return on Equity

9. Price Changes

58

9. Price Changes

59

Investment Project
A firm is considering the purchase of a truck

for $300,000 fully installed.


The truck is expected to last 3 years with a
salvage value of $100,000 at that time.
Revenues from operations will be $250,000
each year and operating and maintenance
costs will be $75,000 each year

9. Price Changes

60

Investment Project
1.
2.
3.
4.
5.
6.
7.
8.
9.

Depreciate the truck using the DB method (d=25%)


The half-year rule does not apply.
Before-tax with inflation interest rate = 20%.
Before-tax inflation-free interest rate = 15%.
After-tax with inflation interest rate = 10%.
After-tax inflation-free interest rate = 5%.
Annual inflation rate = 5%.
Tax rate = 50%
The firm gets a $100,000 loan (at a 10% rate of
interest) which is repaid as follows: next slide
9. Price Changes

61

Investment Project
The firm gets a $100,000 loan (at a 10% rate of interest)
which is repaid as follows:

Year-end Repayment
Year 1 : 30%
Year 2 : 30%
Year 3 : 40%

9. Price Changes

62

Years
Item

1. BTCF (Actual $)

300,000

175,000

175,000

175000+
100000

2. BTCF (Constant $)

300,000

166,667

158,730

237,555

3. Interest on Loan

10,000

7,000

4,000

4. Depreciation

75,000

56,250

42,188

5. Taxable Income

90,000

111,750

128,812

6. Taxes Payable

45,000

55,875

64,406
110,594
+71,093.7
=181,687.7

7. ATCF (Actual $)

300,000

130,000

119,125

8. ATCF (Constant $)

300,000

123,810

108,050

156,948.7

9. Repayment of Loan

30,000

30000

40,000

3. Interest on Loan

10,000

7000

4,000

10. CFOE (Actual $)

200,000

90,000

82125

112,948.7

11. CFOE (Constant $)

200,000
9. Price Changes

85,714

74,49063

97,569.3

Table Rows (previous slide) for Rate of


Return Calculations
1. BTCF (Actual $)

Rate of Return Calculations

ROW

Current $ Before-Tax Cash Flow

Constant $ Before-Tax Cash Flow

Current $ After-Tax Cash Flow

Constant $ After-Tax Cash Flow

2. BTCF (Constant $)
3. Interest on Loan
4. Depreciation
5. Taxable Income
6. Taxes Payable
7. ATCF (Actual $)
8. ATCF (Constant $)
9. Repayment of Loan

Current $ Owner Equity


Constant $ Owner Equity
9. Price Changes

10
11

3. Interest on Loan
10. CFOE (Actual $)
11. CFOE (Constant $)
64

Problem: Investment Project


After-tax inflation-free NPW of project
From the ATCF real dollar row (row 8):
-300,000 + 123,810(P/F,5%,1)
+ 108,050(P/F,5%,2) + 156,948.7(P/F,5%,3)
= $51,490
Owner Equity NPW in after-tax inflation-free dollars
From the CFOE real dollar row (row 11):
= -200,000 + 85,714(P/F,5%,1)
+ 74,490(P/F,5%,2) + 97,569.3(P/F,5%,3)
= $33,477
9. Price Changes

65

Problem: Investment Project


Rates of Return
Cash Flow

IRR (%)

BTCF (nominal or actual)

43

BTCF (constant or real)

37

ATCF (nominal or actual)

19

ATCF (constant or real)

14

CFOE (nominal or actual)

19

CFOE (constant or real)

14

9. Price Changes

66

Example: John and Mary


John and Mary married five

years ago following their


graduation from U of O.
Their joint income in their
first year as a couple was
$80,000.
the CPI for that year was
(hypothetically) 105.8
Five years later, the CPI
reached 133.9. What joint
income must the couple
have to maintain the
purchasing power of 5 years
earlier?

9. Price Changes

Their combined current


income must be:
= 80,000(133.9/105.8)
= $101,248

67

Bonds and inflation

$60,000 10-year Canada


bonds are currently on sale
by Speedy Brokers Inc.
The rate of interest is 8%
annually, payable
semiannually.
Bondholders expect
A return of 6% per year
compounded
semiannually
Inflation at 2% every 6
months.
How much should a
purchaser pay for a $60,000
bond
Without any adjustment
for inflation?
Adjusted for inflation?
9. Price Changes

Without inflation adjustment

Semi-annual interest =$2,400


Number of 6-month periods
= 10(2) = 20
PW=2,400(P/A,3,20)
+ 60,000(P/F,3,20) = $68,928

With inflation adjustment


ic= r+f+rf= 0.03+0.02+0.03(0.02)
= 0.0506
PW=2,400(P/A,5.06%,20)
+ 60,000(P/F,5.06%,20)
= $52,114

68

Bond Rates of Return

9. Price Changeshave a 30% income tax 69


Bondholders
rate

Marys Financial Investments


1. Mary bought a five-year $10,000 Guaranteed Income

Certificate (GIC) on January 1, 2007 (for which she


paid $10,000).
2. The GIC pays $1,000 in interest income each year on
December 31, 2007 to December 31, 2011 giving
Mary a 10% rate of return on her investment.
3. On December 31, 20011 (the GICs maturity date),
Mary will receive, in addition to her last interest
payment of $1,000, the full amount (i.e, $10,000) that
she invested on January 1, 2007.
4. During this period, inflation is expected to be 5
percent per year.
9. Price Changes

70

Marys Financial Investments


What is the combined (i.e., market interest) rate
of interest (to 2 decimals) on the GIC?
1. 5.00%; 2. 4.76%; 3. 10.00%
4. 15.00%; None of the above answers
Answer: Market Interest Rate = 10%
1.
2.
3.
4.

Mary bought a five-year $10,000 Guaranteed Income Certificate (GIC) on January 1, 2007 (for which
she paid $10,000).
The GIC pays $1,000 in interest income each year on December 31, 2007 to December 31, 2011
giving Mary a 10% rate of return on her investment.
On December 31, 20011 (the GICs maturity date), Mary will receive, in addition to her last interest
payment of $1,000, the full amount (i.e, $10,000) that she invested on January 1, 2007.
During this period, inflation is expected to be 5 percent per year.

9. Price Changes

71

Marys Financial Investments


What is the real (inflation-free) rate of
interest (to 2 decimals) on the GIC?
1. 5.00%; 2. 4.76%; 3. 5.24%; 4. 10.00%
5. None of the above answers
Ans. iR = [(1+IC)/(1+f)] 1= [1.10/1.05] 1 =
0.0476
1.
2.
3.
4.

Mary bought a five-year $10,000 Guaranteed Income Certificate (GIC) on January 1, 2007 (for which
she paid $10,000).
The GIC pays $1,000 in interest income each year on December 31, 2007 to December 31, 2011
giving Mary a 10% rate of return on her investment.
On December 31, 20011 (the GICs maturity date), Mary will receive, in addition to her last interest
payment of $1,000, the full amount (i.e, $10,000) that she invested on January 1, 2007.
During this period, inflation is expected to be 5 percent per year.

9. Price Changes

72

Marys Financial Investments


If Mary can reinvest the interest income from the GIC at
10% each year, what will be the future worth (on
December 31, 2009; to the nearest $100) of the
$10,000 investment (principal and interest income) in
constant (i.e., real or January 1, 2007 dollars)?
$16,100; 2. $12,600; 3. $11,500; 4. $10,000
5. None of the above answers
Ans. $10,000[1.13/1.053] = $11,498 or $11,500
OR $10,000(1.0476)3 = $11,498 or $11,500
1.
2.
3.
4.

Mary bought a five-year $10,000 Guaranteed Income Certificate (GIC) on January 1, 2007 (for which
she paid $10,000).
The GIC pays $1,000 in interest income each year on December 31, 2007 to December 31, 2011
giving Mary a 10% rate of return on her investment.
On December 31, 20011 (the GICs maturity date), Mary will receive, in addition to her last interest
payment of $1,000, the full amount (i.e, $10,000) that she invested on January 1, 2007.
During this period, inflation is expected to be 5 percent per year.
9. Price Changes

73

Marys Financial Investments


If Mary can reinvest the interest income from
the GIC at 10% each year, what will be the
present worth (to the nearest dollar) of the
$10,000 investment in actual dollars on
January 1, 2007?
1. $16,672; 2. $10,000; 3. $11,513; 4. $0
5. None of the above answers.
Ans. $10,000[(1.1)5/(1.1)5] = $10,000
1.
2.
3.
4.

Mary bought a five-year $10,000 Guaranteed Income Certificate (GIC) on January 1, 2007 (for which
she paid $10,000).
The GIC pays $1,000 in interest income each year on December 31, 2007 to December 31, 2011
giving Mary a 10% rate of return on her investment.
On December 31, 20011 (the GICs maturity date), Mary will receive, in addition to her last interest
payment of $1,000, the full amount
(i.e,
$10,000) that she invested on January 1,
9. Price
Changes
742007.
During this period, inflation is expected to be 5 percent per year.

Marys Financial Investments


What is the actual dollar value of the 3 rd
$1000 interest payment (i.e., the payment
that Mary received on December 31, 2009)?
1. $1000; 2. $952.38; 3. $907.03; 4. $540.77
5. None of the above answers
Ans. $1000
1.
2.
3.
4.

Mary bought a five-year $10,000 Guaranteed Income Certificate (GIC) on January 1, 2007 (for which
she paid $10,000).
The GIC pays $1,000 in interest income each year on December 31, 2007 to December 31, 2011
giving Mary a 10% rate of return on her investment.
On December 31, 20011 (the GICs maturity date), Mary will receive, in addition to her last interest
payment of $1,000, the full amount (i.e, $10,000) that she invested on January 1, 2007.
During this period, inflation is expected to be 5 percent per year.

9. Price Changes

75

Marys Financial Investments


What is the real or constant dollar value (i.e.,
in January 1, 2007 dollars) of the 4th $1000
interest payment?
1. $1000; 2. $823; 3. $907; 4. $541
5. None of the above answers
Ans. 1000(P/F,5%,4) = $822.70
1.
2.
3.
4.

Mary bought a five-year $10,000 Guaranteed Income Certificate (GIC) on January 1, 2007 (for which
she paid $10,000).
The GIC pays $1,000 in interest income each year on December 31, 2007 to December 31, 2011
giving Mary a 10% rate of return on her investment.
On December 31, 20011 (the GICs maturity date), Mary will receive, in addition to her last interest
payment of $1,000, the full amount (i.e, $10,000) that she invested on January 1, 2007.
During this period, inflation is expected to be 5 percent per year.
9. Price Changes

76

Next Week: Lecture 10


Project Management
Fraser et al.* chapter 11

9. Price Changes

77

Engineering Economics
ECO 1192
Lecture 9: Decision-making with price changes

Claude Thoret
University of Ottawa

You might also like