In: Finance
A project with a life of 10 has an initial fixed asset investment of $10,920, an initial NWC investment of $1,040, and an annual OCF of –$16,640. The fixed asset is fully depreciated over the life of the project and has no salvage value. |
If the required return is 9 percent, what is the project's equivalent annual cost, or EAC? |
Statement showing Cash flows | ||||
Particulars | Time | PVF 9% | Amount | PV |
Cash Outflows | - | 1.0000 | (10,920.00) | (10,920.00) |
Cash Outflows | - | 1.0000 | (1,040.00) | (1,040.00) |
Cash Outflows | 1.00 | 0.9174 | (16,640.00) | (15,266.06) |
Cash Outflows | 2.00 | 0.8417 | (16,640.00) | (14,005.56) |
Cash Outflows | 3.00 | 0.7722 | (16,640.00) | (12,849.13) |
Cash Outflows | 4.00 | 0.7084 | (16,640.00) | (11,788.20) |
Cash Outflows | 5.00 | 0.6499 | (16,640.00) | (10,814.86) |
Cash Outflows | 6.00 | 0.5963 | (16,640.00) | (9,921.89) |
Cash Outflows | 7.00 | 0.5470 | (16,640.00) | (9,102.65) |
Cash Outflows | 8.00 | 0.5019 | (16,640.00) | (8,351.05) |
Cash Outflows | 9.00 | 0.4604 | (16,640.00) | (7,661.52) |
Cash Outflows = -16640 + 1040 | 10.00 | 0.4224 | (15,600.00) | (6,589.61) |
Present value of Cash Outflows | (118,310.52) | |||
PVF for 3 Years | 6.4177 | |||
EAC | (18,435.16) |