Print
Joint venture is another method to provide capital if a company doesn’t have enough equity to fund a project. Joint venture has some considerations to compare to debt and loan:
- In most cases, if a project fails, any bank loans and debt have to be repaid (depending on the loan agreement). But in a joint venture, the money doesn’t need to be repaid.
- Equity dilutes the ownership. In a joint venture, the profit will be shared between partners (based on their partnership), but the original investor can keep the entire profit, if she or he takes a loan instead of forming a joint venture.
- Debt and borrowed money may impose financial and non-financial restrictions on the investor (depending on the loan agreement).
- Depending on the performance of the project, the cost of equity may change over time, but cost of debt and loan are usually fixed.
- The interest portion of repaid money for the borrowed money and debt are deductible from tax, but the sum of money paid to the shareholders (dividend) is not.
Example 10-3
Following Example 10-1, assume a 50-50 joint venture that shares all the costs and benefits equally. Calculate the ROR and NPV at minimum rate of return 10%.
Year | 0 | 1 | 2 | 3 | 4 |
|
|||||
Revenue |
312,500
|
312,500 | 312,500 | 312,500 | |
-Operating Cost | -110,000 | -110,000 | -110,000 | -110,000 | |
-Depreciation |
-166,650
|
-222,250
|
-74,050
|
-37,050
|
|
-Working Capital Write-off | -50,000 | ||||
|
|||||
Taxable income |
35,850
|
-19,750
|
128,450
|
115,450
|
|
- Income tax 40% |
-14,340
|
7,900
|
-51,380
|
-46,180
|
|
|
|||||
Net Income |
21,510
|
-11,850
|
77,070
|
69,270
|
|
+Depreciation | 166,650 | 222,250 | 74,050 | 37,050 | |
+Working Capital Write-off | 50,000 | ||||
- Working Capital | -50,000 | ||||
- Capital Cost | -500,000 | ||||
|
|||||
ATCF | -550,000 |
188,160
|
210,400
|
151,120
|
156,320
|
So for this, After Tax Cash Flow
Please note that in this case (50-50 joint venture investment), ROR for each partner will be similar to the case that one investor provides the entire equity. However, NPV for each partner is half (partnership ratio); compared to one investor providing the entire equity case.