Beruflich Dokumente
Kultur Dokumente
Projected Revenues
Year Cost
1 $3,000
2 3,150
3 3,308
4 3,473
5 3,647
6 3,829
Year
1 2 3 4 5 6
0$ 3,000 $ 3,000
1 3,150 150
2 3,308 158
3 3,473 165
4 3,647 174
5 3,829 182
6 4,020 191
0 $ 0 $ 0 $ 0 $ 0
1 400 3,600 60 3,940
2 340 5,760 51 6,049
3 4,736 3,456 710 7,482
4 8,203 2,074 1,230 9,047
5 10,279 2,074 1,542 10,811
6 13,385 1,036 2,008 12,413
Let:
S = sales
C = operating costs
D = depreciation
OCF = (S - C - D) + D - (S - C - D) T
= (S - C) (1 - T) + (D T)
= (S - C) (1 - T) + Depreciation x T
OCF = (S - C - D) + D - (S - C - D) T
= (S - C - D) (1 - T) + D
OCF = (S - C - D) + D - (S - C - D) T
= (S - C) - (S - C - D) T
= Sales - Costs - Taxes
Now let’s put our new-found knowledge to work. Assume we have the
following background information for a project being considered by Gillis, Inc.
See if we can calculate the project’s NPV and payback period. Assume:
0 1 2 3
NPV = ____________
0 $ 0 -$10,000 -$10,000
1 2,660 0 2,660
2 2,660 0 2,660
3 2,660 0 2,660
4 2,660 0 2,660
5 2,660 +660 3,320
Cost = $900,000
Depreciation = $180,000 per year
Life = 5 years
Salvage = $330,000
Cost savings = $500,000 per year, before taxes
Tax rate = 34 percent
Add. to NWC = –$220,000 (note the minus sign)
0 1 2 3 4 5
Total
Year cash flow
0 – $49,085
1 OCF
2 OCF
3 OCF
Net income = (S - C - D) (1 - T)
Hence, sales need to be at least $76,000 per year (or $19,000 per MUDD)!
OCF = $88,038.50/year
Sales $_________
Costs 700,000.00
Depreciation 50,000.00
EBIT $_________
Tax 24,319.70
Net income $ 38,038.50
Using the tax shield approach, cash flows for Burnout are:
0 $ 0 -$ 36 -$36
1 -62 0 - 62
2 -62 0 - 62
3 -62 + 3.3 - 58.7
Irwin/McGraw-Hill ©The McGraw-Hill Companies, Inc. 2000
T10.20 Example: Equivalent Annual Cost Analysis (continued)
Again using the tax shield approach, OCFs for Longlasting are:
0 $ 0 -$ 60 - $60
1 - 54 0 - 54
2 - 54 0 - 54
3 - 54 0 - 54
4 - 54 0 - 54
5 - 54 + 3.3 - 50.7
Using a 15% required return, calculate the cost per year for the
two batteries.
Depreciation:
1 33.33% $_______
2 44.44% 88,880
3 14.82% 29,640
4 7.41% 14,820
100%$200,000
0 1 2 3 4