Chapter 10
Making Capital
Investment Decisions
McGraw-Hill/Irwin Copyright © 2010 by The McGraw-Hill Companies, Inc. All rights reserved.
Key Concepts and Skills
• Understand how to determine the
relevant cash flows for various types
of proposed investments
• Understand the various methods for
computing operating cash flow
• Understand how to set a bid price for
a project
• Understand how to evaluate the
equivalent annual cost of a project
10-2
Chapter Outline
• Project Cash Flows: A First Look
• Incremental Cash Flows
• Pro Forma Financial Statements and
Project Cash Flows
• More about Project Cash Flow
• Alternative Definitions of Operating Cash
Flow
• Some Special Cases of Discounted Cash
Flow Analysis
10-3
Relevant Cash Flows
• The cash flows that should be included in a
capital budgeting analysis are those that
will only occur (or not occur) if the project is
accepted
• These cash flows are called incremental
cash flows
• The stand-alone principle allows us to
analyze each project in isolation from the
firm simply by focusing on incremental cash
flows
10-4
Asking the Right Question
• You should always ask yourself “Will this
cash flow occur ONLY if we accept the
project?”
– If the answer is “yes,” it should be included in
the analysis because it is incremental
– If the answer is “no,” it should not be included
in the analysis because it will occur anyway
– If the answer is “part of it,” then we should
include the part that occurs because of the
project
10-5
Common Types of Cash
Flows
• Sunk costs – costs that have accrued in the
past
• Opportunity costs – costs of lost options
• Side effects
– Positive side effects – benefits to other
projects
– Negative side effects – costs to other
projects
• Changes in net working capital
• Financing costs
• Taxes
10-6
Pro Forma Statements and
Cash Flow
• Capital budgeting relies heavily on pro
forma accounting statements, particularly
income statements
• Computing cash flows – refresher
– Operating Cash Flow (OCF) = EBIT +
depreciation – taxes
– OCF = Net income + depreciation (when there
is no interest expense)
– Cash Flow From Assets (CFFA) = OCF – net
capital spending (NCS) – changes in NWC
10-7
Table Pro Forma
Income Statement
Sales (50,000 units at $ $200,000
Variable Costs ($ 125,000
Gross profit $ 75,000
Fixed costs 12,000
Depreciation ($90,000 / 3) 30,000
EBIT $ 33,000
Taxes (34%) 11,220
Net Income $ 21,780
10-8
Table Projected Capital
Requirements
Year
0 1 2 3
NWC $20,000 $20,000 $20,000 $20,000
NFA 90,000 60,000 30,000 0
Total $110,000 $80,000 $50,000 $20,000
10-9
Table Projected Total
Cash Flows
Year
0 1 2 3
OCF $51,780 $51,780 $51,780
Change
in NWC
-$20,000 20,000
NCS -$90,000
CFFA -$110,00 $51,780 $51,780 $71,780
10-10
Making The Decision
• Now that we have the cash flows, we can
apply the techniques that we learned in
Chapter 9
• Enter the cash flows into the calculator
and compute NPV and IRR
– CF0 = -110,000; C01 = 51,780; F01 = 2; C02
= 71,780; F02 = 1
– NPV; I = 20; CPT NPV = 10,648
– CPT IRR = %
• Should we accept or reject the
project?
10-11
• Danielle's is a furniture store that is considering
adding appliances to its offerings. Which of the
following should be considered incremental
cash flows of this project?
I. utilizing the credit offered by a supplier to
purchase the appliance inventory
II. benefiting from increased furniture sales to
appliance customers
III. borrowing money from a bank to fund the
appliance project
IV. purchasing parts for inventory to handle any
appliance repairs that might be necessary
A. I and II only B. III and IV only
C. I, II, and IV only D. II, III, and IV only
复
习
题
• Which of the following should be included in the
analysis of a new product?
I. money already spent for research and
development of the new product
II. reduction in sales for a current product once
the new product is introduced
III. increase in accounts receivable needed to
finance sales of the new product
IV. market value of a machine owned by the
firm which will be used to produce the new
product
A. I and III only B. II and IV only
C. I, II, and III only D. II, III, and IV only
E. I, II, III, and IV
复
习
题
• All of the following are related to a proposed
project. Which of these should be included
in the cash flow at time zero?
I. purchase of $1,400 of parts inventory
needed to support the project
II. loan of $125,000 used to finance the
project
III. depreciation tax shield of $1,100
IV. $6,500 of equipment needed to
commence the project
A. I and II only B. I and IV only
C. II and IV only D. I, II, and IV only
E. I, II, III, and IV
复
习
题
More on NWC
• Why do we have to consider changes in
NWC separately?
– GAAP requires that sales be recorded on the
income statement when made, not when cash
is received
– GAAP also requires that we record cost of
goods sold when the corresponding sales are
made, whether we have actually paid our
suppliers yet
– Finally, we have to buy inventory to support
sales, although we haven’t collected cash yet
10-15
Depreciation
• The depreciation expense used for capital
budgeting should be the depreciation
schedule required by the IRS for tax
purposes
• Depreciation itself is a non-cash expense;
consequently, it is only relevant because it
affects taxes
• Depreciation tax shield = DT
– D = depreciation expense
– T = marginal tax rate
10-16
Computing Depreciation
• Straight-line depreciation
– D = (Initial cost – salvage) / number of years
– Very few assets are depreciated straight-line
for tax purposes
• MACRS
– Need to know which asset class is appropriate
for tax purposes
– Multiply percentage given in table by the initial
cost
– Depreciate to zero
– Mid-year convention
10-17
After-tax Salvage
• If the salvage value is different from
the book value of the asset, then
there is a tax effect
• Book value = initial cost –
accumulated depreciation
• After-tax salvage = salvage –
T(salvage – book value)
10-18
Example: Depreciation and
After-tax Salvage
• You purchase equipment for $100,000, and
it costs $10,000 to have it delivered and
installed. Based on past information, you
believe that you can sell the equipment for
$17,000 when you are done with it in 6
years. The company’s marginal tax rate is
40%. What is the depreciation expense
each year and the after-tax salvage in year
6 for each of the following situations?
10-19
Example: Straight-line
• Suppose the appropriate depreciation
schedule is straight-line
– D = (110,000 – 17,000) / 6 = 15,500 every year
for 6 years
– BV in year 6 = 110,000 – 6(15,500) = 17,000
– After-tax salvage = 17,000 - .4(17,000 –
17,000) = 17,000
10-20
Example: Three-year
MACRS
Year MACRS
percent
D
1 .3333 .3333(110,000)
= 36,663
2 .4445 .4445(110,000)
= 48,895
3 .1481 .1481(110,000)
= 16,291
4 .0741 .0741(110,000)
= 8,151
BV in year 6 =
110,000 – 36,663 –
48,895 – 16,291 –
8,151 = 0
After-tax salvage
= 17,000 -
.4(17,000 – 0) =
$10,200
10-21
Example: Seven-Year
MACRS
Year MACRS
Percent
D
1 .1429 .1429(110,000) =
15,719
2 .2449 .2449(110,000) =
26,939
3 .1749 .1749(110,000) =
19,239
4 .1249 .1249(110,000) =
13,739
5 .0893 .0893(110,000) =
9,823
6 .0892 .0892(110,000) =
9,812
BV in year 6 =
110,000 – 15,719 –
26,939 – 19,239 –
13,739 – 9,823 –
9,812 = 14,729
After-tax salvage
= 17,000 –
.4(17,000 –
14,729) =
16,
10-22
Other Methods for Computing
OCF
• Bottom-Up Approach
– Works only when there is no interest expense
– OCF = NI + depreciation
• Top-Down Approach
– OCF = Sales – Costs – Taxes
– Don’t subtract non-cash deductions
• Tax Shield Approach
– OCF = (Sales – Costs)(1 – T) + Depreciation*T
10-23
Example: Replacement
Problem
• Original Machine
– Initial cost = 100,000
– Annual depreciation
= 9,000
– Purchased 5 years
ago
– Book Value = 55,000
– Salvage today =
65,000
– Salvage in 5 years =
10,000
• New Machine
– Initial cost = 150,000
– 5-year life
– Salvage in 5 years =
0
– Cost savings =
50,000 per year
– 3-year MACRS
depreciation
• Required return = 10%
• Tax rate = 40%
10-24
Replacement Problem –
Computing Cash Flows
• Remember that we are interested in
incremental cash flows
• If we buy the new machine, then we
will sell the old machine
• What are the cash flow consequences
of selling the old machine today
instead of in 5 years?
10-25
Replacement Problem – Pro
Forma Income Statements
Year 1 2 3 4 5
Cost
Savings
50,000 50,000 50,000 50,000 50,000
Depr.
New 49,995 66,675 22,215 11,115 0
Old 9,000 9,000 9,000 9,000 9,000
Increm. 40,995 57,675 13,215 2,115 (9,000)
EBIT 9,005 (7,675) 36,785 47,885 59,000
Taxes 3,602 (3,070) 14,714 19,154 23,600
NI 5,403 (4,605) 22,071 28,731 35,400
10-26
Replacement Problem –
Incremental Net Capital Spending
• Year 0
– Cost of new machine = 150,000 (outflow)
– After-tax salvage on old machine = 65,000 -
.4(65,000 – 55,000) = 61,000 (inflow)
– Incremental net capital spending = 150,000 –
61,000 = 89,000 (outflow)
• Year 5
– After-tax salvage on old machine = 10,000 -
.4(10,000 – 10,000) = 10,000 (outflow because
we no longer receive this)
10-27
Replacement Problem – Cash
Flow From Assets
Year 0 1 2 3 4 5
OCF 46,398 53,070 35,286 30,846 26,400
NCS -89,000 -10,000
In
NWC
0 0
CFFA -89,000 46,398 53,070 35,286 30,846 16,400
10-28
Replacement Problem –
Analyzing the Cash Flows
• Now that we have the cash flows, we
can compute the NPV and IRR
– Enter the cash flows
– Compute NPV = 54,
– Compute IRR = %
• Should the company replace the
equipment?
10-29
New – Cash Flow From Assets
(straight line)
Year 0 1 2 3 4 5
OCF 62000
+x
62000+
x
62000+x 62000+x 62000+x
NCS -150,000 0
In
NWC
-y y
CFFA -150000
-y
62000
+x
62000+
x
62000+x 62000+x 62000+x
+y
10-30
oringnal– Cash Flow From
Assets
Year 0 1 2 3 4 5
OCF 36000
+x
36000+
x
36000+x 36000+x 36000+x
NCS 61000 -10,000
NWC -y y
CFFA -61,000-
y
36000
+x
36000+
x
36000+x 36000+x 26000+x
+y
10-31
Replacement Problem – Cash
Flow From Assets
Year 0 1 2 3 4 5
OCF 58400 58400 58400 58400 58400
NCS -89,000 -10,000
In
NWC
0 0
CFFA -89,000 58400 58400 58400 58400 48400
10-32
Example: Cost Cutting
• Your company is considering a new computer
system that will initially cost $1 million. It will save
$300,000 per year in inventory and receivables
management costs. The system is expected to last
for five years and will be depreciated using 3-year
MACRS. The system is expected to have a
salvage value of $50,000 at the end of year 5.
There is no impact on net working capital. The
marginal tax rate is 40%. The required return is
8%.
• Click on the Excel icon to work through the
example
10-33
Example: Setting the Bid
Price
• Consider the following information:
– Army has requested bid for multiple use
digitizing devices (MUDDs)
– Deliver 4 units each year for the next 3 years
– Labor and materials estimated to be $10,000
per unit
– Production space leased for $12,000 per year
– Requires $50,000 in fixed assets with
expected salvage of $10,000 at the end of the
project (depreciate straight-line)
– Require initial $10,000 increase in NWC
– Tax rate = 34%
– Required return = 15%
10-34
Example: Equivalent Annual
Cost Analysis
• Burnout Batteries
– Initial Cost = $36 each
– 3-year life
– $100 per year to keep
charged
– Expected salvage = $5
– Straight-line
depreciation
• Long-lasting Batteries
– Initial Cost = $60 each
– 5-year life
– $88 per year to keep
charged
– Expected salvage = $5
– Straight-line
depreciation
The machine chosen will be replaced indefinitely and
neither machine will have a differential impact on revenue.
No change in NWC is required.
The required return is 15%, and the tax rate is 34%.
10-35
Quick Quiz
• How do we determine if cash flows are
relevant to the capital budgeting decision?
• What are the different methods for
computing operating cash flow and when
are they important?
• What is the basic process for finding the bid
price?
• What is equivalent annual cost and when
should it be used?
10-36
Ethics Issues
• In an . Law episode, an automobile
manufacturer knowingly built cars that had a
significant safety flaw. Rather than redesigning the
cars (at substantial additional cost), the
manufacturer calculated the expected costs of
future lawsuits and determined that it would be
cheaper to sell an unsafe car and defend itself
against lawsuits than to redesign the car. What
issues does the financial analysis overlook?
10-37
Comprehensive Problem
• A $1,000,000 investment is depreciated
using a seven-year MACRS class life. It
requires $150,000 in additional inventory
and will increase accounts payable by
$50,000. It will generate $400,000 in
revenue and $150,000 in cash expenses
annually, and the tax rate is 40%. What is
the incremental cash flow in years 0, 1, 7,
and 8?
10-38
End of Chapter
10-39
