SlideShare a Scribd company logo
1 of 24
1
Chapter 9
Project Cash Flow Analysis
2
General Cost Terms
3
 Manufacturing Costs
Direct materials
Materials used in the final product.
Direct labor
Labor costs that goes to fabrication of a product.
Manufacturing Overhead
In particular, indirect materials, indirect labor, maintenance and repairs on production
equipment, heat and light, property taxes, depreciation, insurance on manufacturing
facilities, and overtime payment.
 Non-manufacturing Costs
Overhead
Heat and light, property taxes, depreciation, and similar items associated with selling
and administrative functions.
Marketing
Advertising, shipping, sales travel, sales commissions, and sales salaries.
Administrative
Executive compensation, general accounting, public relations, and secretarial support.
COST FLOWS AND CLASSIFICATIONS IN
MANUFACTURING COMPANY
4
5
 Matching Concept: The costs incurred to generate particular revenue
should be recognized as expenses in the same period that the revenue
is recognized.
 Period costs: Those costs that are charged to expenses in the period
in which the expenses are incurred. Examples of periodic costs are all
general and administrative expenses, selling expenses, insurance,
and income tax expenses. Therefore, advertising costs, executive
salaries, sales commissions, public relations costs, and other non-
manufacturing costs would all be period cost. Such costs are not
related to the production and flow of manufactured goods, but deducted
from revenue in the income statement.
 Product costs: Those costs involved in the purchase or manufacturing
of goods. In the case of manufactured costs consist of direct materials,
direct labor, and manufacturing overhead. Product costs are not
viewed as expenses; rather they are the cost of creating inventory.
Thus, product costs are considered an asset until goods are sold.
6
Cost Classification for Predicting Cost
Behavior
 Volume index
Operating cost respond in some
way to changes in its operating
volume.
 Cost Behaviors
Fixed costs
Variable costs
Mixed costs
In the car case, Depreciation,
occur from passage of time
(fixed portion) and also More
miles are driven a year, loses its
Market value (variable portion),
cost of electrical power (lighting,
number of machine hours
worked).
 Average unit costs
7
Volume Index
 Definition: The unit measure
used to define “volume” Based
on production inputs (tons of
coal processed, direct labor
hours used, or machine hours
worked).
 Examples:
 Automobile – “miles” driven
 Electricity Generating plant
– “kWh” produced
 Stamping machine – “parts”
stamped
8
Fixed Costs
 Definition: The costs of providing
a company’s basic operating
capacity are known as its fixed
costs or capacity costs. Must
have a relatively wide span of
output for which costs are
expected remain constant.
 Fixed cost do not change within
a given time period although
volume may change. For car
example, the annual insurance,
property tax, license fee.
 Cost behavior: Remain constant
over the relevant range.
9
Variable Costs
 Definition:
Costs that vary depending
on the level of production
or sales. In manufacturing,
direct labor and material
costs are major variable
costs.
 Cost behavior:
Increase or decrease
proportionally according
to the level of volume
10
Practice Problem
 You have 3000 units to produce.
 Total labor cost = $20,000
 Total material cost = $25,000
 Total overhead cost = $15,000
 Total fixed cost = $40,000
 What is the average cost per unit?
Average cost = ($100,000)/3,000 = $33.33/unit
11
Project Cash Flow Analysis
12
Developing Project Cash Flow Statement
Income statement
Revenues
Expenses
Cost of goods sold
Depreciation
Debt interest
Operating expenses
Taxable income
Income taxes
Net income
Cash flow statement
+ Net income
+Depreciation
-Capital investment
+ Proceeds from sales of
depreciable assets
- Gains tax
- Investments in working
capital
+ Working capital recovery
+ Borrowed funds
-Repayment of principal
Net cash flow
Operating
activities
Investing
activities
Financing
activities
+
+
13
Example 9.1 When Projects Require only Operating
and Investing Activities
• Project Nature: Installation of a new computer control system
• Financial Data:
– Investment: $125,000
– Project life: 5 years
– Working capital investment: $23,331
– Salvage value: $50,000
– Annual Revenues: $100,000
– Annual additional expenses:
• Labor: $20,000
• Material: $12,000
• Overhead: $8,000
– Depreciation Method: 7-year MACRS
– Income tax rate: 40%
– MARR: 15%
14
Questions
 (a) Develop the project’s cash flows over its project life.
 (b) Is this project justifiable at a MARR of 15%?
 (c) What is the internal rate of return of this project?
15
When Projects Require Working Capital
Investments
 Working capital represents the amount carried in cash,
accounts receivable, and inventory that are needed for the
operation of the project
 Working Capital includes the stocks of finished and semi-
finished goods that will be economically consumed in the near
future or will be made into a finished consumer good in the
near future.
 How to treat working capital investments: just like a capital
expenditure except that no depreciation is allowed.
16
(a) Step 1: Depreciation Calculation
– Cost Base = $125,000
– Recovery Period = 7-year MACRS
N
MACRS
Rate
Depreciation
Amount
Allowed Depreciation
Amount
1 14.29 % $17,863 $17,863
2 24.49 % $30,613 $30,613
3 17.49 % $21,863 $21,863
4 12.49 % $15,613 $15,613
5 8.93 % $11,150 $ 5,581
6 8.92 % $11,150 0
7 8.93 % $11,150 0
8 4.46 % $5,575 0
17
(a) Step 2: Gains (Losses) associated with
Asset Disposal
• Salvage value = $50,000
• Book Value (year 5) = Cost Base – Total Depreciation
= $125,000 - $ 91,533
= $ 33,467
• Taxable gains = Salvage Value – Book Value
= $50,000 - $ 33,467
= $16,533
• Gains taxes = (Taxable Gains) (Tax Rate)
= $16,533 x (0.40)
= $6,613
18
Income
Statement
0 1 2 3 4 5
Revenues $100,000 $100,000 $100,000 $100,000 $100,000
Expenses:
Labor 20,000 20,000 20,000 20,000 20,000
Material 12,000 12,000 12,000 12,000 12,000
Overhead 8,000 8,000 8,000 8,000 8,000
Depreciation 17,863 30,613 21,863 15,613 5,581
Taxable Income $42,137 $29,387 $38,137 $44,387 $54,419
Income Taxes (40%) 16,855 11,755 15,255 17,755 21,768
Net Income $25,282 $17,632 $22,882 $26,632 $32,651
Step 3 – Create an Income Statement
19
Step 4 – Develop a Cash Flow Statement
Cash Flow
Statement
0 1 2 3 4 5
Operating
Activities:
Net Income $25,282 $17,632 $22,882 $26,632 $32,651
Depreciation 17,863 30,613 21,863 15,613 5,581
Investment
Activities:
Investment (125,000)
Working capital (23,331) 23,331
Salvage 50,000
Gains Tax (6,613)
Net Cash Flow ($148,331) $43,145 $48,245 $44,745 $42,245 $104,950
20
21
Cash Flow Diagram including Working Capital
0 1 2 3 4 5
$23,331
Years
$23,331
Working capital recovery cycles
0
1 2 3 4 5
$43,145
$48,245 $44,745
$42,245
$81,619
Working capital
recovery
$23,331
$125,000 Investment in
physical assets
$23,331 Investment in
working capital
$23,331
$23,331
22
Question (b):
 Is this investment justifiable at a
MARR of 15%?
 PW(15%) = -$148,331 +
+$43,145(P/F, 15%, 1) + . . . .
+ $104,950 (P/F, 15%, 5)
= $31,423 > 0
 Yes, Accept the Project !
0
1 2 3 4 5
$148,331
$43,145
$48,245 $44,745 $42,245
$104,950
Years
23
Question (C): IRR
A B
1 Period Cash Flow
2 0 ($148,331)
3 1 43,145
4 2 48,245
5 3 44,745
6 4 42,245
7 5 104,950
=IRR(B2:B7,0.10)
IRR = 22.55%
24
Rate of Return Analysis (IRR = 22.55%)
n = 0 n =1 n = 2 n = 3 n = 4 n = 5
Beginning
Balance
-$148,331 -$138,635 -$121,652 -$104,339 -$85,622
Return on
Investment
(interest)
-$33,449 -$31,262 -$27,432 -$23,528 -$19,328
Payment -$148,331 $43,145 $48,245 $44,745 $42,245 $104,950
Project
Balance
-$148,331 -$138,635 -$121,652 -$104,339 -$85,622 0

More Related Content

Similar to SE 307-CHAPTER_9_PROJECT_CASH_FLOW_ANALYSIS.ppt

Q1Flinders Company has two service departments, Factory Administra.docx
Q1Flinders Company has two service departments, Factory Administra.docxQ1Flinders Company has two service departments, Factory Administra.docx
Q1Flinders Company has two service departments, Factory Administra.docx
amrit47
 
Topic 2 Cf And Making Investment Decisions
Topic 2 Cf And Making Investment DecisionsTopic 2 Cf And Making Investment Decisions
Topic 2 Cf And Making Investment Decisions
shengvn
 
Cost and Management Accounting I Chapter 3 (2)(2)-1 (1).pptx
Cost and Management Accounting I Chapter 3 (2)(2)-1 (1).pptxCost and Management Accounting I Chapter 3 (2)(2)-1 (1).pptx
Cost and Management Accounting I Chapter 3 (2)(2)-1 (1).pptx
ObsaKamil
 
Student ID 21458913 Exam 061684RR - The Impact of Manage.docx
Student ID 21458913 Exam 061684RR - The Impact of Manage.docxStudent ID 21458913 Exam 061684RR - The Impact of Manage.docx
Student ID 21458913 Exam 061684RR - The Impact of Manage.docx
emelyvalg9
 

Similar to SE 307-CHAPTER_9_PROJECT_CASH_FLOW_ANALYSIS.ppt (20)

Accounting basics .pptx
Accounting basics .pptxAccounting basics .pptx
Accounting basics .pptx
 
Eng econ lecture
Eng econ lectureEng econ lecture
Eng econ lecture
 
Q1Flinders Company has two service departments, Factory Administra.docx
Q1Flinders Company has two service departments, Factory Administra.docxQ1Flinders Company has two service departments, Factory Administra.docx
Q1Flinders Company has two service departments, Factory Administra.docx
 
Management consultancy-chapter-26-and-35
Management consultancy-chapter-26-and-35Management consultancy-chapter-26-and-35
Management consultancy-chapter-26-and-35
 
Danshui
DanshuiDanshui
Danshui
 
Topic 2 Cf And Making Investment Decisions
Topic 2 Cf And Making Investment DecisionsTopic 2 Cf And Making Investment Decisions
Topic 2 Cf And Making Investment Decisions
 
Session 8.3: Business Work Improvement Course (Financial Statements and Analy...
Session 8.3: Business Work Improvement Course (Financial Statements and Analy...Session 8.3: Business Work Improvement Course (Financial Statements and Analy...
Session 8.3: Business Work Improvement Course (Financial Statements and Analy...
 
Cost and Management Accounting I Chapter 3 (2)(2)-1 (1).pptx
Cost and Management Accounting I Chapter 3 (2)(2)-1 (1).pptxCost and Management Accounting I Chapter 3 (2)(2)-1 (1).pptx
Cost and Management Accounting I Chapter 3 (2)(2)-1 (1).pptx
 
Assignment help & writing Services By Global Assignment Help
Assignment help & writing Services By Global Assignment HelpAssignment help & writing Services By Global Assignment Help
Assignment help & writing Services By Global Assignment Help
 
Acct 505 final exam
Acct 505 final examAcct 505 final exam
Acct 505 final exam
 
Bus 7800 week 5 cost allocations
Bus 7800 week 5 cost allocationsBus 7800 week 5 cost allocations
Bus 7800 week 5 cost allocations
 
chap006 Making Capital Investment Decisions
chap006 Making Capital Investment Decisionschap006 Making Capital Investment Decisions
chap006 Making Capital Investment Decisions
 
Acc 349 final exam 2016 july
Acc 349 final exam 2016 julyAcc 349 final exam 2016 july
Acc 349 final exam 2016 july
 
Acc 349 final exam 2016 july
Acc 349 final exam 2016 julyAcc 349 final exam 2016 july
Acc 349 final exam 2016 july
 
Acc 349 final exam 2016 july
Acc 349 final exam 2016 julyAcc 349 final exam 2016 july
Acc 349 final exam 2016 july
 
Acc 349 final exam 2016 july
Acc 349 final exam 2016 julyAcc 349 final exam 2016 july
Acc 349 final exam 2016 july
 
Job and batch costing
Job and batch costingJob and batch costing
Job and batch costing
 
CEE 8.pptx
CEE 8.pptxCEE 8.pptx
CEE 8.pptx
 
Student ID 21458913 Exam 061684RR - The Impact of Manage.docx
Student ID 21458913 Exam 061684RR - The Impact of Manage.docxStudent ID 21458913 Exam 061684RR - The Impact of Manage.docx
Student ID 21458913 Exam 061684RR - The Impact of Manage.docx
 
Acct 505 final exam
Acct 505 final examAcct 505 final exam
Acct 505 final exam
 

Recently uploaded

Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
lizamodels9
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
Abortion pills in Kuwait Cytotec pills in Kuwait
 
Mifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pills
Mifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pillsMifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pills
Mifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pills
Abortion pills in Kuwait Cytotec pills in Kuwait
 

Recently uploaded (20)

Forklift Operations: Safety through Cartoons
Forklift Operations: Safety through CartoonsForklift Operations: Safety through Cartoons
Forklift Operations: Safety through Cartoons
 
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
 
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
 
VIP Call Girls In Saharaganj ( Lucknow ) 🔝 8923113531 🔝 Cash Payment (COD) 👒
VIP Call Girls In Saharaganj ( Lucknow  ) 🔝 8923113531 🔝  Cash Payment (COD) 👒VIP Call Girls In Saharaganj ( Lucknow  ) 🔝 8923113531 🔝  Cash Payment (COD) 👒
VIP Call Girls In Saharaganj ( Lucknow ) 🔝 8923113531 🔝 Cash Payment (COD) 👒
 
HONOR Veterans Event Keynote by Michael Hawkins
HONOR Veterans Event Keynote by Michael HawkinsHONOR Veterans Event Keynote by Michael Hawkins
HONOR Veterans Event Keynote by Michael Hawkins
 
Regression analysis: Simple Linear Regression Multiple Linear Regression
Regression analysis:  Simple Linear Regression Multiple Linear RegressionRegression analysis:  Simple Linear Regression Multiple Linear Regression
Regression analysis: Simple Linear Regression Multiple Linear Regression
 
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
 
Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023
 
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyThe Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
 
It will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayIt will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 May
 
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
 
VVVIP Call Girls In Greater Kailash ➡️ Delhi ➡️ 9999965857 🚀 No Advance 24HRS...
VVVIP Call Girls In Greater Kailash ➡️ Delhi ➡️ 9999965857 🚀 No Advance 24HRS...VVVIP Call Girls In Greater Kailash ➡️ Delhi ➡️ 9999965857 🚀 No Advance 24HRS...
VVVIP Call Girls In Greater Kailash ➡️ Delhi ➡️ 9999965857 🚀 No Advance 24HRS...
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
 
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best ServicesMysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
 
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
 
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service AvailableCall Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
 
Mifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pills
Mifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pillsMifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pills
Mifty kit IN Salmiya (+918133066128) Abortion pills IN Salmiyah Cytotec pills
 
Pharma Works Profile of Karan Communications
Pharma Works Profile of Karan CommunicationsPharma Works Profile of Karan Communications
Pharma Works Profile of Karan Communications
 
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
 
7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...
 

SE 307-CHAPTER_9_PROJECT_CASH_FLOW_ANALYSIS.ppt

  • 1. 1 Chapter 9 Project Cash Flow Analysis
  • 3. 3  Manufacturing Costs Direct materials Materials used in the final product. Direct labor Labor costs that goes to fabrication of a product. Manufacturing Overhead In particular, indirect materials, indirect labor, maintenance and repairs on production equipment, heat and light, property taxes, depreciation, insurance on manufacturing facilities, and overtime payment.  Non-manufacturing Costs Overhead Heat and light, property taxes, depreciation, and similar items associated with selling and administrative functions. Marketing Advertising, shipping, sales travel, sales commissions, and sales salaries. Administrative Executive compensation, general accounting, public relations, and secretarial support.
  • 4. COST FLOWS AND CLASSIFICATIONS IN MANUFACTURING COMPANY 4
  • 5. 5  Matching Concept: The costs incurred to generate particular revenue should be recognized as expenses in the same period that the revenue is recognized.  Period costs: Those costs that are charged to expenses in the period in which the expenses are incurred. Examples of periodic costs are all general and administrative expenses, selling expenses, insurance, and income tax expenses. Therefore, advertising costs, executive salaries, sales commissions, public relations costs, and other non- manufacturing costs would all be period cost. Such costs are not related to the production and flow of manufactured goods, but deducted from revenue in the income statement.  Product costs: Those costs involved in the purchase or manufacturing of goods. In the case of manufactured costs consist of direct materials, direct labor, and manufacturing overhead. Product costs are not viewed as expenses; rather they are the cost of creating inventory. Thus, product costs are considered an asset until goods are sold.
  • 6. 6 Cost Classification for Predicting Cost Behavior  Volume index Operating cost respond in some way to changes in its operating volume.  Cost Behaviors Fixed costs Variable costs Mixed costs In the car case, Depreciation, occur from passage of time (fixed portion) and also More miles are driven a year, loses its Market value (variable portion), cost of electrical power (lighting, number of machine hours worked).  Average unit costs
  • 7. 7 Volume Index  Definition: The unit measure used to define “volume” Based on production inputs (tons of coal processed, direct labor hours used, or machine hours worked).  Examples:  Automobile – “miles” driven  Electricity Generating plant – “kWh” produced  Stamping machine – “parts” stamped
  • 8. 8 Fixed Costs  Definition: The costs of providing a company’s basic operating capacity are known as its fixed costs or capacity costs. Must have a relatively wide span of output for which costs are expected remain constant.  Fixed cost do not change within a given time period although volume may change. For car example, the annual insurance, property tax, license fee.  Cost behavior: Remain constant over the relevant range.
  • 9. 9 Variable Costs  Definition: Costs that vary depending on the level of production or sales. In manufacturing, direct labor and material costs are major variable costs.  Cost behavior: Increase or decrease proportionally according to the level of volume
  • 10. 10 Practice Problem  You have 3000 units to produce.  Total labor cost = $20,000  Total material cost = $25,000  Total overhead cost = $15,000  Total fixed cost = $40,000  What is the average cost per unit? Average cost = ($100,000)/3,000 = $33.33/unit
  • 12. 12 Developing Project Cash Flow Statement Income statement Revenues Expenses Cost of goods sold Depreciation Debt interest Operating expenses Taxable income Income taxes Net income Cash flow statement + Net income +Depreciation -Capital investment + Proceeds from sales of depreciable assets - Gains tax - Investments in working capital + Working capital recovery + Borrowed funds -Repayment of principal Net cash flow Operating activities Investing activities Financing activities + +
  • 13. 13 Example 9.1 When Projects Require only Operating and Investing Activities • Project Nature: Installation of a new computer control system • Financial Data: – Investment: $125,000 – Project life: 5 years – Working capital investment: $23,331 – Salvage value: $50,000 – Annual Revenues: $100,000 – Annual additional expenses: • Labor: $20,000 • Material: $12,000 • Overhead: $8,000 – Depreciation Method: 7-year MACRS – Income tax rate: 40% – MARR: 15%
  • 14. 14 Questions  (a) Develop the project’s cash flows over its project life.  (b) Is this project justifiable at a MARR of 15%?  (c) What is the internal rate of return of this project?
  • 15. 15 When Projects Require Working Capital Investments  Working capital represents the amount carried in cash, accounts receivable, and inventory that are needed for the operation of the project  Working Capital includes the stocks of finished and semi- finished goods that will be economically consumed in the near future or will be made into a finished consumer good in the near future.  How to treat working capital investments: just like a capital expenditure except that no depreciation is allowed.
  • 16. 16 (a) Step 1: Depreciation Calculation – Cost Base = $125,000 – Recovery Period = 7-year MACRS N MACRS Rate Depreciation Amount Allowed Depreciation Amount 1 14.29 % $17,863 $17,863 2 24.49 % $30,613 $30,613 3 17.49 % $21,863 $21,863 4 12.49 % $15,613 $15,613 5 8.93 % $11,150 $ 5,581 6 8.92 % $11,150 0 7 8.93 % $11,150 0 8 4.46 % $5,575 0
  • 17. 17 (a) Step 2: Gains (Losses) associated with Asset Disposal • Salvage value = $50,000 • Book Value (year 5) = Cost Base – Total Depreciation = $125,000 - $ 91,533 = $ 33,467 • Taxable gains = Salvage Value – Book Value = $50,000 - $ 33,467 = $16,533 • Gains taxes = (Taxable Gains) (Tax Rate) = $16,533 x (0.40) = $6,613
  • 18. 18 Income Statement 0 1 2 3 4 5 Revenues $100,000 $100,000 $100,000 $100,000 $100,000 Expenses: Labor 20,000 20,000 20,000 20,000 20,000 Material 12,000 12,000 12,000 12,000 12,000 Overhead 8,000 8,000 8,000 8,000 8,000 Depreciation 17,863 30,613 21,863 15,613 5,581 Taxable Income $42,137 $29,387 $38,137 $44,387 $54,419 Income Taxes (40%) 16,855 11,755 15,255 17,755 21,768 Net Income $25,282 $17,632 $22,882 $26,632 $32,651 Step 3 – Create an Income Statement
  • 19. 19 Step 4 – Develop a Cash Flow Statement Cash Flow Statement 0 1 2 3 4 5 Operating Activities: Net Income $25,282 $17,632 $22,882 $26,632 $32,651 Depreciation 17,863 30,613 21,863 15,613 5,581 Investment Activities: Investment (125,000) Working capital (23,331) 23,331 Salvage 50,000 Gains Tax (6,613) Net Cash Flow ($148,331) $43,145 $48,245 $44,745 $42,245 $104,950
  • 20. 20
  • 21. 21 Cash Flow Diagram including Working Capital 0 1 2 3 4 5 $23,331 Years $23,331 Working capital recovery cycles 0 1 2 3 4 5 $43,145 $48,245 $44,745 $42,245 $81,619 Working capital recovery $23,331 $125,000 Investment in physical assets $23,331 Investment in working capital $23,331 $23,331
  • 22. 22 Question (b):  Is this investment justifiable at a MARR of 15%?  PW(15%) = -$148,331 + +$43,145(P/F, 15%, 1) + . . . . + $104,950 (P/F, 15%, 5) = $31,423 > 0  Yes, Accept the Project ! 0 1 2 3 4 5 $148,331 $43,145 $48,245 $44,745 $42,245 $104,950 Years
  • 23. 23 Question (C): IRR A B 1 Period Cash Flow 2 0 ($148,331) 3 1 43,145 4 2 48,245 5 3 44,745 6 4 42,245 7 5 104,950 =IRR(B2:B7,0.10) IRR = 22.55%
  • 24. 24 Rate of Return Analysis (IRR = 22.55%) n = 0 n =1 n = 2 n = 3 n = 4 n = 5 Beginning Balance -$148,331 -$138,635 -$121,652 -$104,339 -$85,622 Return on Investment (interest) -$33,449 -$31,262 -$27,432 -$23,528 -$19,328 Payment -$148,331 $43,145 $48,245 $44,745 $42,245 $104,950 Project Balance -$148,331 -$138,635 -$121,652 -$104,339 -$85,622 0