Module 5: Evaluating A Single Project
Module 5: Evaluating A Single Project
Module 5: Evaluating A Single Project
3
Case Study – WalMart Stock
Rate of Return
Given:
P = $1,650
F = $15,384576
N = 44 years
Find: i
Formula to Use
F = P(1 + i)N
1970
2014
$1,650
Case Study – Wal-Mart Stock
If you took out $1,650 from your If you did not invest $1,650 in
savings account and invested in Wal- Wal-Mart stock, what could you
Mart stock, you could have use your money for?
$15,384,576
If the best you could do was to
Or the equivalent to earning
leave the money in a savings
23.09% interest each year on your
account to earn 6% interest over 44
savings account over 44 years.
years, you would have $21,426.
What is the meaning of 6%
interest? This will be your
opportunity cost rate or minimum
return required for any investment.
Case Study – Wal-Mart Stock
𝑷𝑾 𝒊% = 𝑭𝒌 (𝟏 + 𝒊)−𝒌
𝒌=𝟎
What is the value of a 6%, 10-year bond with a par (and redemption) value of
$20,000 that pays dividends semi-annually, if the purchaser wishes to earn an
8% return?
𝑉𝑁 = 𝐶(𝑃Τ𝐹, 𝑖%, 𝑁) + 𝑟𝑍(𝑃Τ𝐴, 𝑖%, 𝑁)
Bill Mitselfik wants to buy a bond. It has a face value of $50,000, a bond
rate of 6% (nominal), payable semi-annually, and matures in 10 years. Bill
wants to earn a nominal interest of 8%. How much should Bill pay for the
bond?
C = Z = $50,000
𝑽𝑵 = 𝑪(𝑷Τ𝑭, 𝒊%, 𝑵) + 𝒓𝒁(𝑷Τ𝑨, 𝒊%, 𝑵)
r = 3%
𝑽𝑵 = 𝑪(𝑷Τ𝑭, 𝟒%, 𝟐𝟎) + 𝒓𝒁(𝑷Τ𝑨, 𝟒%, 𝟐𝟎)
(𝟏 + 𝒊)𝑵 −𝟏 𝟏
𝑪𝑾 𝒊% = 𝑷𝑾𝑵→∞ = 𝑨(𝑷ൗ𝑨, 𝒊%, ∞) = 𝑨 𝐥𝐢𝐦 = 𝑨( )
𝑵→∞ 𝒊(𝟏 + 𝒊)𝑵 𝒊
Example 3 – Investment Pool
Option A
If $76,000 were left
$76,000(F/P,12%,4) $119,587
in the investment pool
for 4 years
Option B
If $76,000 withdrawal $35,650(F/P,1
2%,3) 1 • $49,959
from the investment $37,360(F/P, 2 • $46,864
12%,2)
pool were invested in
3 • $35,672
the project $31,850(F/P,1
2%,1)
• $34,400
Year • Amount 4
1 • $35,650
$34,400(F/P,1
2%,0) $166,896
2 • $37,360 $166,896
Investment Pool
3 • $31,850
$47,309
4 • $34,400
$119,587
Ahmad has decided to donate some funds to YUTP. Ahmad would like to fund an
endowment that will provide a scholarship of $25,000 each year in perpetuity, and
also a special award, “Best FYP,” each ten years (again, in perpetuity) in the amount
of $50,000. How much money does Ahmad need to donate today, in one lump sum,
to fund the endowment? Assume the fund will earn a return of 8% per year.
Exercise 2 – Endowment
0 1 2 3 4 5 6 7 8 9 10 90 91 92 93 94 95 96 97 ∞
A=$25,000 A=$25,000
$50,000
(𝟏 + 𝒊)𝑵 −𝟏 𝟏
𝑪𝑾 𝒊% = 𝑷𝑾𝑵→∞ = 𝑨(𝑷ൗ𝑨, 𝒊%, ∞) = 𝑨 𝐥𝐢𝐦 = 𝑨( )
𝑵→∞ 𝒊(𝟏 + 𝒊)𝑵 𝒊
0 1 2 3 4 5 6 7 8 9 10 90 91 92 93 94 95 96 97 ∞
A=$25,000 + $50,000(A/F,8%,10)=$28,450
𝟏
𝑪𝑾 = $𝟐𝟖, 𝟒𝟓𝟎 = $𝟑𝟓𝟓, 𝟔𝟐𝟓
𝟎. 𝟎𝟖
Future Worth
❑ Given
Cash flows and MARR (i)
❑ Find
The net equivalent worth at a
specified period other than the $37,360
$35,560 $31,850 $34,400
“present,” commonly at the end
of the project life 0
❑ Decision Rule 1 2 3
Accept the project if the
equivalent worth is positive.
$76,000
Project life
A=$14,000 $4,000
0 1 2 3 4 5
$45,000
𝐹𝑊 = −$45,000(𝐹 Τ𝑃, 12%, 5) + $14,000(𝐹 Τ𝐴, 12%, 5) + $4,000
𝐹𝑊 = −$45,000 1.762 + $14,000 6.353 + $4,000
𝐹𝑊 = −$79,290 + $88,942 + $14,000 = $13,652
Good investment!!!
Annual Worth
The CR distributes the initial cost (I) and the salvage value (S) across
the life of the asset.
𝑪𝑹 𝒊% = (𝑰 − 𝑺)(𝑨Τ𝑷, 𝒊%, 𝑵) + 𝒊𝑺
CR(i)
Example 5 – Drive Away
SEGMENT BEST MODELS ASKING PRICE AFTER 3
PRICE YEARS
Compact car Mini Cooper $19,800 $12,078
Midsize car Volkswagen $28,872 $15,013
Passat
Sports car Porsche 911 $87,500 $48,125
Comp Luxury car BMW 3 Series $39,257 $20,806
Luxury car Mercedes CLK $51,275 $30,765
Minivan Honda Odyssey $26,876 $15,051
Subcompact SUV Honda CR-V $20,540 $10,681
Compact SUV Acura MDX $37,500 $21,375
Full size SUV Toyota Sequoia $37,842 $18,921
Compact truck Toyota Tacoma $21,200 $10,812
Full size truck Toyota Tundra $25,653 $13,083
Determine the CR of an Altis 1.8G purchased in 2014 for RM120,000 with resale
value of RM 65,000. (assume 6% interest). If monthly instalment is RM 1500,
should you sell it?
Example 6 – Annual Worth
An off grid solar project requires an initial investment of $45,000, has a
salvage value of $12,000 after six years, incurs annual expenses of $6,000,
and provides an annual revenue of $18,000. Using a MARR of 10%,
determine the AW of this project.
Example 6 – Annual Worth
$12,000
AR=$18,000
0 1 2 3 4 5 6
$45,000
AE=$6,000
𝑪𝑹 𝒊% = (𝑰 − 𝑺)(𝑨Τ𝑷, 𝒊%, 𝑵) + 𝒊𝑺
𝑪𝑹 𝒊% = (𝟒𝟓, 𝟎𝟎𝟎 − 𝟏𝟐, 𝟎𝟎𝟎)(𝑨Τ𝑷, 𝟏𝟎%, 𝟔) + 𝟎. 𝟏(𝟏𝟐, 𝟎𝟎𝟎)
𝑪𝑹 𝒊% = 𝟑𝟑, 𝟎𝟎𝟎 𝟎. 𝟐𝟐𝟗𝟔 + 𝟏, 𝟐𝟎𝟎 = 𝟖, 𝟕𝟕𝟕
0 $0 $0 -$10,000 -$10,000
1 -$10,000 -$1,000 +$4,021 -$6,979
2 -$6,979 -$698 +$4,021 -$3,656
3 -$3,656 -$366 +$4,021 $0
The internal rate of return (IRR) method is the most widely used rate of
return method for performing engineering economic analysis.
It is also called the investor’s method, the discounted cash flow method,
and the profitability index.
If the IRR for a project is greater than the MARR, then the project is
acceptable.
IRR Decision Rule : If IRR > MARR, the project is economically justified
Internal Rate of Return
𝑁 𝑁
𝑃𝑊 = 𝑅𝑘 𝑃Τ𝐹 , 𝑖 ′ %, 𝑘 − 𝐸𝑘 𝑃Τ𝐹 , 𝑖 ′ %, 𝑘 = 0
𝑘=0 𝑘=0
Internal Rate of Return
160,000 160,000 160,000 160,000 50,000
MARR = 10%
500,000
𝑁 𝑁
𝑃𝑊 = 𝑅𝑘 𝑃Τ𝐹 , 𝑖 ′ %, 𝑘 − 𝐸𝑘 𝑃Τ𝐹 , 𝑖 ′ %, 𝑘 = 0
𝑘=0 𝑘=0
If i’ = 10%
−500,000 + 160,000 0.9091 + 0.8264 + 0.7513 + 0.6830 + 50,000(0.6209) = 38,213
If i’ = 15%
−500,000 + 160,000 0.8696 + 0.7561 + 0.6575 + 0.5718 + 50,000 0.4972 = −18,340
Solving for the IRR is a bit more complicated than PW, FW, or AW
The method of solving for the i'% that equates revenues and expenses
normally involves trial-and-error calculations, or solving numerically
using mathematical software.
The use of spreadsheet software can greatly assist in solving for the IRR.
Excel uses the IRR(range, guess) or RATE(nper, pmt, pv) functions.
Excel 1 – Present Value
A piece of new equipment has been proposed by engineers to increase the productivity of a
certain manual welding operation. The investment cost is $25,000, and the equipment will have
a market (salvage) value of $5,000 at the end of its expected life of five years. Increased
productivity attributable to the equipment will amount to $8,000 per year after extra operating
costs have been subtracted from the value of the additional production. Evaluate the IRR of the
proposed equipment. Is the investment a good one? Recall that the MARR is 20% per year.
5,000
MARR=20%
8,000 80,000 80,000 8,000 8,000
𝑁 𝑁
If i’ = 20%
8,000 𝑃Τ𝐹 , 𝑖 ′ %, 1 + 𝑃Τ𝐹 , 𝑖%, 2 + 𝑃Τ𝐹 , 𝑖 ′ %, 3 + 𝑃Τ𝐹 , 𝑖 ′ %, 4 + 𝑃Τ𝐹 , 𝑖 ′ %, 5 + 5,000(𝑃Τ𝐹 , 𝑖 ′ %, 5) − 25,000 = 0
8,000 0.8333 + 0.6944 + 0.5787 + 0.4823 + 0.4019 + 5,000 0.4019 − 25,000 = 934
If i’ = 25%
8,000 𝑃Τ𝐹 , 𝑖 ′ %, 1 + 𝑃Τ𝐹 , 𝑖%, 2 + 𝑃Τ𝐹 , 𝑖 ′ %, 3 + 𝑃Τ𝐹 , 𝑖 ′ %, 4 + 𝑃Τ𝐹 , 𝑖 ′ %, 5 + 5,000(𝑃Τ𝐹 , 𝑖 ′ %, 5) − 25,000 = 0
8,000 0.8000 + 0.6400 + 0.5120 + 0.4096 + 0.3277 + 5,000 0.3277 − 25,000 = −1,847
where
Rk = excess of receipts over expenses in period k,
Ek = excess of expenses over receipts in period k,
N = project life or number of periods, and
ε = external reinvestment rate per period.
ERR Decision Rule : If ERR > MARR, the project is economically justified
Example 6– Cash Flow
Expenses
Revenue
Solving, we find
Example 5-17 - ERR
A piece of new equipment has been proposed by engineers to increase the productivity of a
certain manual welding operation. The investment cost is $25,000, and the equipment will have
a market (salvage) value of $5,000 at the end of its expected life of five years. Increased
productivity attributable to the equipment will amount to $8,000 per year after extra operating
costs have been subtracted from the value of the additional production. Evaluate the IRR of the
proposed equipment. Is the investment a good one? Recall that the MARR is 20% per year.
5,000
MARR=20%
8,000 80,000 80,000 8,000 8,000
25,000
25,000 𝐹 Τ𝑃 , 𝑖 ′ %, 5 = 8,000 𝐹 Τ𝐴 , 20%, 5 + 5,000 = 64,532.80
64,532.80
𝑃Τ𝐹 , 𝑖 ′ %, 5 = = 2.5813 = (1 + 𝑖 ′ )5
25,000
𝑖 ′ = 20.88% > 𝑀𝐴𝑅𝑅
Payback Period
For discounted payback future cash flows are discounted back to the
present, so the relationship to satisfy becomes
Payback Period
Finding the simple and discounted payback period for a set of cash
flows.
End of Net Cash Cumulative Cumulative
The cumulative cash Year Flow PW at 0% PW at 6%
flows in the table were
calculated using the 0 -$42,000 -$42,000 -$42,000
formulas for simple and
discounted payback. 1 $12,000 -$30,000 -$30,679
5 $9,000 $2,153
Example 7– Payback Period
Finding the simple and discounted payback period for a set of cash
flows.
$12,000
$11,000
$10,000 $10,000 $9,000
0 1 2 3 4 5
$42,000
Finding the simple and discounted payback period for a set of cash
flows.
$12,000
$11,000 (𝑃Τ𝐹, 6%, 1) = 0.9434
$10,000 $10,000 $9,000
(𝑃Τ𝐹, 6%, 2) = 0.8900
(𝑃Τ𝐹, 6%, 3) = 0.8396
0 1 2 3 4 5 (𝑃Τ𝐹, 6%, 4) = 0.7921
(𝑃Τ𝐹, 6%, 5) = 0.7473
$42,000
𝑘 = 1, 𝑃𝑊 = 12,000 0.9434 − 42,000 = −$30,679
𝑘 = 2, 𝑃𝑊 = 12,000 0.9434 + (11,000)(0.8900) − $42,000 = −$20,889
𝑘 = 3, 𝑃𝑊 = 12,000 0.9434 + 11,000 0.8900 + (10,000)(0.8396) − $42,000 = −$12,493
𝑘 = 4, 𝑃𝑊 = 12,000 0.9434 + 11,000 0.8900 + 10,000 0.8396 + 10,000 0.7921 − $42,000
= −$4,572
𝑘 = 5, 𝑃𝑊 = 12,000 0.9434 + 11,000 0.8900 + 10,000 0.8396 + 10,000 0.7921
+(9,000)(0.7473) − $42,000 = $2,154
Payback Period = 5 years
Summary
50