You are on page 1of 23

# Chapter 4.

## Capital Budgeting and Cash Flow Analysis

In the previous section, we have discussed the four different rules (or techniques) a firm can use
to help decide which project(s) it should undertake, and we have also discussed the strengths and
weaknesses of each of those techniques. However, in order for a firm to use any one of those
techniques, it needs to first estimate the appropriate cash flows associated with the project. This is
actually the most difficult part of capital budgeting.

We have to be very careful when we are trying to identify the appropriate cash flows needed to
help determine the attractiveness of a project. In general, cash flows can be classified as either
relevant or irrelevant cash flows:

(i) Relevant cash flows: Relevant cash flows are cash flows that come about as a direct
consequence of the decision to take a certain project.
Example: A company is debating whether it should start a new recycling program to recycle its
by-product for other uses. The cash flows generated by the recycling program (such
as sale of the recycled by-product) are relevant cash flows.

(ii) Irrelevant cash flows: Irrelevant cash flows are cash flows that come about regardless of
whether the proposed action (or project) is taken.
Example: In the above company with the proposed recycling program, the salary of the CEO is
considered as irrelevant cash flow. In other words, the CEO will get paid regardless
of whether the recycling program is implemented.

The most logical way to decide if a project should be taken is to look at the cash flows of the firm
with the proposed project and without the proposed project. However, it will be too much work to
calculate all the future cash flows for the two scenarios. It is better to focus only on the
incremental cash flows associated with the project. What are incremental cash flows? The
difference between a firm’s future cash flows with and without the project. As a result, the
incremental cash flows associated with the project is defined as follows:

Project CFt = Firm' s CFt with project − Firm' s CFt without project

## Bus 441: Corporate Finance Chapter 4-1

Is it easy determining the incremental cash flows? It is not as easy as a financial manager would
think when it comes to determining the appropriate cash flows for evaluating the project, i.e.
determining the incremental cash flows. The relevant cash flows of a project can be classified as
initial investment, operating cash flows, and terminal cash flows.

1. Initial investment
The initial investment is basically the amount of money the firm has to spend to get the new
project started. This usually involves the costs of putting up a new building, new furniture,
installing new light fixtures, etc. However, there are a few items a financial manager should be
aware of:

## (i) Sunk cost

Sunk cost is a cost that has been paid for prior to making the decision for the projects under
consideration. It is easy to understand that sunk cost should not be included in the decision
process of choosing the projects.

Example: Suppose a building was built in 1990 for \$500,000. In 1992, the firm needs to
decide if the building should be remodeled for project A (which will generate an income
of \$50,000) at a cost of \$25,000 or for project B (which will generate an income of
\$72,000) at a cost of \$50,000. Identify the relevant and irrelevant cash flows.

The \$50,000 invested in the building in 1990 is considered the sunk cost because it
cannot be recovered and hence irrelevant in the analysis.

Example: The CEO of Apple Inc. is debating whether he should license Apple’s
operating system to some PC vendors. The CEO hired a consultant for \$50,000 to
determine if this is a good move. The consultant’s report concludes that such move will
be disastrous. Reviewing the report, the CEO thinks that the consultant’s fee should be
included in the analysis. What do you think?

The consultant fee is considered a sunk cost because that will have to be paid regardless
of whether Apple decides to license its operating system or not.

## Bus 441: Corporate Finance Chapter 4-2

Example: You are trying to salvage a Spanish galleon laden with gold off the Florida
you are considering abandoning the project. If you go ahead, you estimate that the project
will require an additional outlay of \$350,000. What is the investment amount that is

Only the \$350,000 requires for the additional outlay should be considered. The \$200,000
loss in the sunken boat is considered the sunk cost.

## (ii) Opportunity cost

Opportunity cost is what the firm gives up if a particular project is taken. The concept of
opportunity cost is often very difficult to understand.

Example: After graduation, you decided to go to graduate school. The annual tuition and
fees for graduate school is approximately \$25,000. That is the direct cost associated with
going to graduate school. What about the opportunity cost? Suppose you could have
started with a local advertising company for \$30,000. In this case, your opportunity cost
will be \$30,000.

Example: You bought a small deserted paper mill for \$120,000 5 years ago and the
market price for that piece of land is \$500,000. You decide to build a small apartment
complex for the price of \$350,000 that will generate about \$80,000 in rent income a year.
Is there any opportunity cost associated with this project?

Opportunity cost is \$500,000 ⇒ this is the amount you have to give up for holding on to
the land. What about the \$120,000 paid for the paper mill? That is your sunk cost.

## (iii) Installed costs of new assets

The installed costs of new assets include how much the firm paid for the new assets (i.e. direct
costs) and how much to install them (i.e. installation costs).
Example: The firm decides to put in new furniture in the reception area. In this case, the direct
cost is \$30,000 for the new furniture. The installation cost is \$5,000, which includes
shipping fee, movers’ fee, etc.

## Bus 441: Corporate Finance Chapter 4-3

Example: Your investment project will require a microcomputer with a sales price of \$4,000.
The sales tax is 5%. Delivery and setup is \$150. Cables to connect the machine to existing
printers will cost \$50. A cabinet for the machine will cost \$200. Which of these expenditures
should be included in calculating the investment outlay? What is the investment?

Items Cost
Sales price of computer \$4,000
Sales tax (5%) 200
Delivery and setup 150
Cables 50
Cabinets 200
Total \$4,600

Example: In the above example, suppose you have the needed cables on hand. Although used,
these cables could be sold for \$20. What effect does this have on the investment cost?

The price of the cables should be counted as \$20 and not \$50. Since you have the cables on hand,
you save the \$50 outlay for new cables. However, by using the old cables, you forego what they
could get in the market (i.e. opportunity cost).

## (iv) Working capital

Every new project needs to start out with some working capital. Remember that net working
capital is the difference between current assets and current liabilities. We know that if a firm
decides to expand its operation by taking on a new project, the firm will need more cash to
support the project, more account receivables and inventories to support increased sales and more
account payables and accruals to support increased purchases. As a result, change in net working
capital would be considered as relevant cash flows associated with the new project. Taxes do not
affect the valuation of working capital since the change in net working capital simply represents
an internal build up or reduction of current accounts.

Example: If a 10-year project requires an initial working capital of \$100,000 which will be
completely captured in 10 years, what is the NPV that the working capital contributes to the
project (if the required rate of return is 10%)?
100 ,000
NPV wc =−100 ,000 +
1.110
=−\$61 ,445 .67

## Bus 441: Corporate Finance Chapter 4-4

2. Operating cash flows
These are the cash flows resulted from the project directly. It is important to note that taxes play a
key role. In such cases, only the after-tax operating cash flows are considered.

Example: Suppose the new project takes \$250,000 to build a bunch of computers that the firm
sells for \$300,000. In addition, the firm is in a 30% tax bracket. As a result, the project generated
a \$35,000 after-tax cash flow.

There are a couple of items a financial manager should be aware of when dealing with operating
cash flows:

## (i) Effects on other projects

It is important to remember that we are dealing with only incremental cash flows. In this case, we
have to be careful how the presence of a new project will affect the cash flows of the firm’s other
existing projects.

Example: Suppose Tower Records Inc. has a record store in downtown Chicago and it decides
to add another store 3 blocks away from it. In this case, any cash flow generated by
this new store cannot be considered as incremental cash flows because they simply
represent a transfer from the old store to the new store.

Example: On the other hand, suppose Tower Records Inc. decides to put the new store in
Gurnee Mills. In this case, the cash flows generated by this new store will be
considered as incremental cash flows if there is previously no Tower Records store in
Gurnee Mills.

(ii) Depreciation
Depreciation is simply a reduction in accounting earnings to reflect the reduction in value of the
assets. It is important to note that depreciation is not a cash flow itself. Depreciation simply
lowers the net income reported and has no impact on the firm’s cash flows. As a result,
depreciation represents a tax benefit to the firm because it lowers the firm’s taxable income. This
is known as the depreciation tax shield.

## Bus 441: Corporate Finance Chapter 4-5

Tax shield = tax rate × depreciati on

Example: HAL, Inc. has a depreciation expense of \$120,000 this year. Since the firm will sustain
a net loss, it will not pay taxes. What is HAL’s depreciation tax shield for this year?

Since HAL is not paying any taxes this year ⇒ tax rate = 0 ⇒ Tax shield =0

Example: ZIP, Inc. has very old equipment that is fully depreciated. The firm will have a net
profit of \$250,000 this year, and it is in the 34% tax bracket. What is ZIP’s depreciation tax shield
for this year?

## Tax depreciation calculations

So far, we know that depreciation does not affect the actual cash flow of a project, but it does
provide a tax benefit (in the form of a tax write off) which represents a cash inflow. It is
important to understand that we are looking at depreciation from a finance point of view and not
an accounting point of view. In this case, it is important to understand the concept rather than all
the details of depreciation. We will now discuss some of the techniques for computing
depreciation of an asset.

## (a) Straight line method

The straight-line method is the easiest way of calculating the depreciation value of an asset. It
assumes that the depreciation value of the asset is identical for every period. The depreciation
value is computed as follows:

## Cost of asset − Salvage value

Depreciati on =
Life of asset

Example: Suppose Lemon Rental Co. buys new Taurus for the price of \$18,000 and expects to
sell them at \$10,000 after using them for two years as rental cars. What is the annual depreciation
value of each Taurus if Lemon Rental adopts a straight-line method?
18000 −10000
Depreciati on = = \$4,000
2

## Bus 441: Corporate Finance Chapter 4-6

(b) Modified Accelerated Cost Recovery System (MACRS)
The MACRS allows a firm to write off a big portion of an asset’s book value early in the life of
the asset. This is an advantage to the firm because depreciation represents a tax benefit and hence
a cash inflow for the firm. Since capital budgeting deals with the time value (or present value) of
the cash flows, it is better for a firm to generate a larger cash inflow earlier than later in the life of
the asset. If you recall, \$1 today is worth more than \$1 a year from now.

The IRS has classified assets into different classes according to their expected life spans. The
following table shows the different classes of assets (according to an asset’s life span).

## Class Type of property

3-year Specially designated tools and devices, and tractor units.
5-year Automobiles, trucks, computers, typewriters, copiers, and other designated equipment.
7-year Most industrial equipment, office furniture, and fixtures.
10-year Certain longer-lived types of equipment.
27.5-year Residential rental real property such as apartment buildings.
31.5-year All nonresidential real property, including commercial and industrial buildings.

And the following table provides the recovery allowance percentages for personal property.

## Ownership Class of Investments

Year 3-year 5-year 7-year 10-year
1 33% 20% 14% 10%
2 45 32 25 18
3 15 19 17 14
4 7 12 13 12
5 11 9 9
6 6 9 7
7 9 7
8 4 7
9 7
10 6
11 3

Based on the above table, you might wonder why a firm depreciates a 3-year asset over four
years. That is because the recovery period starts in the middle of the first year. This is known as
the half-year convention.

There is a difference between the straight line and MACRS methods of computing depreciation:
the straight line method takes the asset’s salvage value into consideration, while the MACRS

## Bus 441: Corporate Finance Chapter 4-7

method ignores the salvage value (but takes the shipping and installation costs into
consideration).

Example: Orange Computer Inc. bought a new computer for \$25,000 in 1995. Orange Computer
paid an additional \$2500 for shipping and installation costs. What is the depreciation value of the
computer over the life of the computer?

The depreciable basis of the new computer is \$27,500 (=25000+2500), and the computer is
classified as a 5-year asset.

1995 20 5,500
1996 32 8,800
1997 19 5,225
1998 12 3,300
1999 11 3,025
2000 6 1,650

## After-tax operating cash flows

As we have discussed earlier, depreciation plays a major role in determining the operating cash
flow because it represents a tax benefit (in the form of a tax shield). The following formula helps
determine the after-tax cash flow in each period.

## where ∆Rt = the firm’s incremental revenue due to the project

∆C t = the firm’s incremental operating cost due to the project
∆Dt = the firm’s incremental depreciation due to the project

## 3. Terminal cash flow

When the project is terminated, any assets directly related to the project will be sold and any
change in the net working capital (from the initial investment) will be recaptured. So far, we have
assumed that the asset purchased for the project lasted exactly the same as the duration of the
project. What if a firm decides to sell the asset before the asset reaches the end of its life span? In
that case, the firm will have to determine the difference between the asset’s sale price and the
then-existing undepreciated tax book value, and the firm will be taxed based on that difference.

## Bus 441: Corporate Finance Chapter 4-8

Example: Suppose Orange Computer Inc. sold its computer after 4 years (in 1998) for \$15,000.
How much tax would the firm need to pay if it is in a 40% tax bracket? How would the firm
adjust its operating cash flow in 1998?

First, we need to determine the computer’s undepreciated tax book value. From the above table,
we know that is \$4,675 (=3025+1650). That same amount can be determine the following way:

## Undeprecia ted tax book value =27500 ×(0.11 +0.06 )

=\$4,675

The difference between the sale price and the undepreciated tax book value is computed as
follows:
Difference =15000 − 4675 =\$10 ,325

## Tax =10325 ×0.4 =\$4,130

And the firm needs to adjust its operating cash flow as follows:

## Examples of cash flow analysis and capital budgeting

We will look at two examples to illustrate how we can identify the appropriate cash flows we
need to use in capital budgeting.

Example: Scott Investors, Inc., is considering the purchase of a \$500,000 computer that has an
economic life of 5 years. The computer will be depreciated based on the MACRS method. The
market value of the computer will be \$100,000 in 5 years. The use of the computer will save five
office employees whose annual salaries total \$120,000. It also contributes to lower net working
capital by \$100,000 when they buy the computer. The net working capital will be recovered at the

## Bus 441: Corporate Finance Chapter 4-9

end of the period. The corporate tax rate is 34%. Is it worthwhile to buy the computer if the
appropriate discount rate is 12%?

## (a) Initial cash flow

First, we need to determine the firm’s initial cash flow when it decides to take on the new project.
This includes the initial investment in the computer and the “savings” in working capital (due to
the computer).

Year 0
Computer -\$500,000
Net working capital 100,000
Total cash flow -\$400,000

## (b) Depreciation recovery of computer

Since the computer has a classified life of 5 years, it will be depreciated using the MACRS
method. The following table presents the depreciation value (or recovery value) over its 5-year
life (based on the book value of \$500,000):

Year Recovery
1 \$100,000
2 160,000
3 95,000
4 60,000
5 55,000
6 30,000

## (c) Annual after-tax cash flow

In this particular situation, the annual after-tax operating cash flow is made up of two
components: (1) the after-tax savings on wages, and (2) the depreciation tax-shield from the
computer.

## Year 1 Year 2 Year 3 Year 4 Year 5

After-tax savings on wages \$79,200 \$79,200 \$79,200 \$79,200 \$79,200
Depreciation tax shield 34,000 54,400 32,300 20,400 18,700
After-tax cash flow 113,200 133,600 111,500 99,600 97,900

## Bus 441: Corporate Finance Chapter 4-10

The terminal cash flow discussed here does not include the operating cash flow in the last year
(i.e. year 5). This cash flow includes components that are results of the termination of the project
(i.e. selling the computer).

It is important to remember that the computer has not been fully depreciated, and hence the
salvage value (or the sale price) of the computer will not be fully taxable. The computer still has a
book value of \$30,000 left. As a result, only \$70,000 of the salvage value (i.e. the “net gain”) is
taxable.

In addition, since the initial working capital will be recaptured by the firm, that will represent
cash “outflow” for the firm from the project’s point of view. The terminal cash flow of the project
is presented as follows:

Year 5
Sale of computer \$100,000
Tax on computer -23,800
Recapture of NWC -100,000
Total terminal cash flow -\$23,800

## (e) Annual total after-tax cash flows for the project

Using information from part (a), (c) and (d), we can determine the annual after-tax cash flows
generated by the project over its 5-year life as follows:

Year Amount
0 -\$400,000
1 113,200
2 133,600
3 111,500
4 99,600
5 74,100

Using a financial calculator, we know when the cost of capital is 12%, the NPV of this project is -
\$7,716.04. As a result, the firm should not install the new computer.

Example: The Loving Candy Co. has been studying an investment project calling for the
manufacture and introduction of a new candy bar called Yuppie Nougat, targeted for the yuppie

## Bus 441: Corporate Finance Chapter 4-11

market. As a consequence, Loving Candy expects to use the finest foreign chocolate and to price
the candy very high relative to its cost; otherwise no self-respecting yuppie would even think of
buying it. Part of the expense will consist of a vast marketing program, complete with
endorsements by yuppie heroes.

The project is expected to last eight years, after which time yuppie will be more interested in
dentures than candy bars. The introduction of the candy bar requires 400 new machines costing
\$10,000 each. Installing each machine costs \$100. The machines will be depreciated on a
straight-line basis over 5 years. The production facility will be located on a site the company
already owns. The company could rent the space that the candy facility will occupy for \$500,000
per year.

Loving company expects to sell 2,000,000 bars per year for the entire life of the project. The price
will be \$2.50 per candy bar, with a production cost of \$0.50. The plan schedules the marketing
expense per candy bar at \$1.00. Outlets for the candy bar have been chosen with yuppies in mind,
the aim being to have Yuppie Nougat “available wherever Perrier is sold”. The firm expects to
maintain an average inventory of about 500,000 bars, and expects no other increase in working
capital. The appropriate after-tax discount rate (or required rate of return) for Yuppie Nougat is
18%. Should Loving Candy help sweeten the world with Yuppie Nougat (assuming its tax rate is
34%)?

## (a) Initial cash flow

At the very beginning, the following costs has been incurred:

Year 0
Cost of machines ( 400 ×10 ,000 ) \$4,000,000
Installation cost ( 400 ×100 ) 4,000 40,000
Working capital (i.e. inventory, 500 ,000 ×0.50 ) 250,000
\$4,290,000

## (b) Annual after-tax cash flows

First, we need to determine the annual operating income of the firm (year 1-8) as follows:

## Sales ( 2,000 ,000 ×\$2.50 ) \$5,000,000

Production cost ( 2,000 ,000 ×\$0.50 ) -1,000,000
Marketing expense ( 2,000 ,000 ×\$1) -2,000,000

## Bus 441: Corporate Finance Chapter 4-12

Rent -500,000
Operating income 1,500,000

Next, we need to figure out the depreciation. We know that the machines will be fully depreciated
in 5 years. Since the installed cost of the machines is \$4,040,000, the annual depreciation is
\$808,000 (using the straight-line method). Since the firm faces a tax rate of 34%, the tax shield
will be \$274,720.

As a result, we can determine the annual after-tax cash flow from the project using the after-tax
operating income and depreciation tax shield (only for the first five years) as follows:

## Years 1-5 Years 6-8

After-tax operating income \$990,000 \$990,000
Tax shield 274,720 0
After-tax cash flow \$1,264,720 \$990,000

## (c) After-tax terminal cash flow

Since the working capital can be recaptured, it is not taxable.

## Year Total after-tax outflows

0 -\$4,290,000
1 1,264,720
2 1,264,720
3 1,264,720
4 1,264,720
5 1,264,720
6 990,000
7 990,000
8 1,240,000

Using a financial calculator, we know when the cost of capital is 18% the NPV of this project is
\$672,396. As a result, the firm should introduce Yuppie Nougat.

At this point in time, we have focused solely on determining the cash flows of new project.
However, in most situations a firm will face a replacement project rather than a new project. In
other words, a firm is trying to decide whether it should upgrade a machine or an asset that is still
functioning but is not as efficient as the new machine.

## Bus 441: Corporate Finance Chapter 4-13

When a financial manager is dealing with a replacement project, he/she has to be very careful
because the old machine will “generate” opportunity costs throughout the life of the new machine
and they are often “ignored” by the financial manager. We will look at the analysis of a
replacement project with an example.

Example: The Durst Equipment Company has purchased a machine 5 years ago at a cost of
\$100,000. It had an expected life of 10 years at the time of purchase and an expected salvage
value of \$10,000 at the end of the 10 years. It is being depreciated by the straight-line method
toward a salvage value of \$10,000. A new machine can be purchased for \$150,000, including
installation costs. Over its 5-year life, it will reduce cash operating expenses by \$50,000 per year.
Sales are not expected to change. At the end of its useful life, the machine is estimated to be
worthless. MACRS depreciation will be used, and it will be depreciated over a 3-year recovery
period rather than its 5-year economic life. The old machine can be sold today for \$65,000. The
firm’s tax rate is 34%. The appropriate discount rate (i.e. cost of capital) is 15%.

Before we proceed with the analysis, it is best that we first determine the depreciation and
remaining book value associated with the old machine. We know the old machine (with an
expected life of 10 years) was bought 5 years ago, so this machine has a remaining life of 5 years.
At the end of its life, the machine will have a salvage value of \$10,000. Since this machine will
have its depreciation determined with a straight-line technique, we know its annual depreciation
will be as follows:
100000 − 10000
Annual depeciatio n = = \$9,000
10

Since the machine is 5 years old, that means the firm has written off a total of \$45,000 (
= 9000 × 5 ) in depreciation. That means the machine currently has a remaining book value of
\$55,000 ( = 100000 − 45000 ).

1. If the new machine is purchased, what is the amount of the initial cash flow at Year 0?

Year 0
Cost of new machine -\$150,000
Sale of old machine 65,000
Tax on old machine -3,400
Total cash flow -\$88,400

## Bus 441: Corporate Finance Chapter 4-14

We have to be very careful with the amount of taxes the firm needs to pay on the sale of the old
machine. The firm needs only to pay taxes on any gain resulted from the sale of the old machine.
We know the old machine was sold for \$65,000 but it has a remaining book value of \$55,000. In
that case, the firm has made a profit of \$10,000, which means the tax will be \$3,400 (
= 10000 × 0.34 ).

2. What incremental cash flows will occur at the end of Year 1 through Year 5 as a result of
replacing the old machine?
With the new machine, the firm will be able to save operating expenses by \$50,000 a year. This
represents an increase in before-tax operating cash flow of \$50,000. Since the firm faces a 34%
tax bracket, which means it will “enjoy” an after-tax operating cash flow of \$33,000 (=
50000 × 0.66 ) a year.

We have to keep in mind that the firm will not enjoy the full tax shield resulted from the
depreciation of the new machine. This is because it needs to take into consideration the
opportunity cost resulted from the old machine’s depreciation (that it could “enjoy” if the new
machine was not purchased). As a result, the financial manager needs to look at the changes in
depreciation resulted from the replacement of the old machine with the new machine.

We can easily determine the annual depreciation of the new machine (with a MACRS class of 3
years), and we know the old machine has an annual depreciation of \$9,000. As a result, we can
determine the tax shield the firm will “enjoy” when it replaces the old machine with the new
machine as follows:

## Year New Old ∆ Depreciation Tax shield

1 \$49,500 \$9,000 \$40,500 \$13,770
2 67,500 9,000 58,500 19,890
3 20,500 9,000 13,500 4,590
4 10,500 9,000 1,500 510
5 0 9,000 -9,000 -3,060

We can now combine the firm’s tax shield together with its increase in after-tax operating cash
flows to determine its overall after-tax cash flows.

## Bus 441: Corporate Finance Chapter 4-15

After-tax savings on \$33,000 \$33,000 \$33,000 \$33,000 \$33,000
expenses
Depreciation tax shield 13,770 19,890 4,590 510 -3,060
After-tax cash flow \$46,770 \$52,890 \$37,590 \$33,510 \$29,940

3. What terminal cash flow will occur at the end of Year 5 if the new machine is purchased?
Since the new machine has no salvage value at the end of its life, the firm will not be able to sell
it for monetary amount. However, if the firm had stayed with the old machine, it would have a
salvage value of \$10,000. This represents an opportunity cost to the firm for replacing the old
machine. It is important to keep in mind that with a straight-line depreciation technique, the firm
first subtracted the old machine’s salvage value from its cost before determining its annual
depreciation. As a result, the salvage value of a machine (under a straight-line technique)
represents its remaining book value. Hence, the firm will not be taxed for the salvage value of the
old machine because it has not profited from the sale.

Year 5
Salvage value of new machine \$0
Opportunity cost from salvage value of old machine -10,000
Tax on salvage value of old machine 0
Total terminal cash flow -\$10,000

4. Should the firm replace the old machine with the new one?
The firm will make the decision on whether it should replace the old machine with the new
machine once it puts the relevant cash flows associated with the replacement project together.

Year Amount
0 -\$88,400
1 46,770
2 52,890
3 37,590
4 33,510
5 19,940

With a cost of capital of 15%, the replacement project’s NPV will be \$46,051.19. In this case, it
will be a good idea for the firm to go ahead with the project.

Example: The Erickson Toy Corporation currently uses an injection-molding machine that was
purchased 2 years ago. This machine is being depreciated on a straight-line basis toward a \$500

## Bus 441: Corporate Finance Chapter 4-16

salvage value, and it has 6 years of remaining life. Its current book value is \$2,600, and it can be
sold at \$3,000 at this time. Thus, the annual depreciation expense is (\$2,600-500)/6=\$350 per
year.

The firm is offered a replacement machine that has a cost of \$8,000, an estimated useful life of 6
years, and an estimated salvage value of \$800. This machine falls into the MACRS 5-year class.
The replacement machine would permit an output expansion, so sales would rise by \$1,000 per
year; even so, the new machine’s much greater efficiency would still cause operating expenses to
decline by \$1,500 per year. The new machine would require that inventories be increased by
\$2,000, but accounts payable would simultaneously increase by \$500.

The firm’s marginal federal-plus-state tax rate is 40%, and its cost of capital is 15%. Should it
replace the old machine?

## (a) Initial investment

The firm pays \$8,000 for the new machine but this is offset by the \$3,000 received from the sale
of the old machine. The firm has to be very careful when dealing with the tax on the sale of the
old machine. Since the old machine still has a book value of \$2,600, the firm made a “profit” of
\$400 by selling it at \$3,000. Hence, the tax on the old machine is \$160. In addition, the firm also
needs to worry about the change in net working capital resulted from the new machine. Keep in
mind that a firm's net working capital is defined as current asset − current liability . We know
the inventory of \$2,000 represents a current asset for the firm, but the account payable of \$500
represents a current liability. Hence the change in the firm's NWC is \$2,000 −\$500 =\$1,500 .

Year 0
Cost of new machine -\$8,000
Sale of old machine 3,000
Tax on old machine -160
Change in NWC -1,500
Total cash flow -\$6,660

## (b) Depreciation recovery of computer

Determining the depreciation recovery of the new machine is a little bit tricky because we need to
take into consideration of opportunity cost of lost depreciation from the old machine.

## Bus 441: Corporate Finance Chapter 4-17

1 \$1,600 \$350 \$1,250 \$500
2 2,560 350 2,210 884
3 1,520 350 1,170 468
4 960 350 610 244
5 880 350 530 212
6 480 350 130 52

## Year 1 Year 2 Year 3 Year 4 Year 5 Year 6

After-tax revenue and \$1,500 \$1,500 \$1,500 \$1,500 \$1,500 \$1,500
savings on expenses
Depreciation tax shield 500 884 468 244 212 52
After-tax cash flow 2,000 2,384 1,968 1,744 1,712 1,552

## (d) Terminal cash flow

Year 6
Salvage value of new machine \$800
Tax on salvage value -320
Opportunity cost of old machine -500
Recapture of NWC 1,500
Total terminal cash flow \$1,480

## (e) Annual after-tax cash flows for the project

Year Amount
0 -\$6,660
1 2,000
2 2,384
3 1,968
4 1,744
5 1,712
6 3,032

Using a financial calculator, we know when the cost of capital is 15% the NPV of this project is
\$1,334.89. As a result, the firm should replace the old machine.

## Problems with estimating cash flows

As we have mentioned earlier, the most difficult part of capital budgeting is the estimation of the
appropriate (or relevant) cash flows associated with a project. So far, we have discussed the issue
of identifying the appropriate cash flows and have not discussed the technique of estimating

## Bus 441: Corporate Finance Chapter 4-18

them. The techniques of estimating the cash flows are beyond the scope of this course. We will,
however, discuss some of the problems with estimating cash flows.

Studies have shown that, in general, there is a tendency for upward cash flow estimation bias. In
other words, financial managers are too optimistic with their estimation of future cash flows. As a
result, projects with negative NPV will become positive. Many firms have now begun to track
specific managers and adjust for historic optimism. For example, if Bob consistently overestimate
the cash flows of previous projects by 15%, then the cash flows of future projects will be adjusted
downward by 15% to correct for the optimism.

On the other hand, a financial manager could understate the true profitability of a project by not
taking into consideration of managerial options. These are investment opportunities that resulted
from the current decision to pursue a particular project. Examples of such options include (i) the
opportunity to develop follow-up products, (ii) the opportunity to expand product markets, (iii)
the opportunity to expand or retool manufacturing plants, etc. As a result, firms are beginning to
incorporate the value of such options to the NPV of the project.

## Evaluating projects with unequal lives

So far, the discussion relating to techniques comparing the attractiveness of projects assumes that
the projects have equal lives. However, this is usually not the case. As a result, we will focus on
techniques to evaluate projects with unequal lives. There are two ways of doing it: (i)
replacement chain approach, and (ii) equivalent annual annuity approach.

## (i) Replacement chain approach

This approach simply assumes that it is possible to equate the lives of projects to an equal life
span. In other words, extend the life of the shorter-life project to match the life of the longer-life
project by reinvesting in the shorter project at the end of its original life span.

Example: Office Automation, Inc., is obliged to choose between two copiers, XX40 or RH45.
XX40 costs less than RH45, but its economic life is shorter. The costs and the after-tax operating
cash flows of these two copiers are given as follows.

## Copier Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6

XX40 -\$700 \$500 \$500 \$500
RH45 -\$900 \$490 \$485 \$480 \$475 \$470 \$465

## Bus 441: Corporate Finance Chapter 4-19

If the firm’s cost of capital is 14%, which copier should the firm choose?

Since the life of XX40 is shorter than that of RH45, we will extend the life of this copier.

## Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6

-\$700 \$500 \$500 \$500
-\$700 \$500 \$500 \$500
-\$700 \$500 \$500 -\$200 \$500 \$500 \$500

Since the firm’s cost of capital is 14%, using a financial calculator, we can determine the NPVs
for (extended) XX40 and RH45:
XX40: \$771.85
RH45: \$964.19
As a result, the manager will pick RH45 rather than XX40.

It is important to note that sometimes it is essential to extend the lives of both projects to make
them match. For example, if project A has a life span of 4 years and project B has a life span of 6
years, then we need to expand the lives of the projects to 12 years. The easiest way is to
determine if the life span of the longer project can be divided by the life span of the shorter
project. If that is possible, then we simply extend the life span of the shorter project to match that
of the longer project. If that is not possible, then we need to find a number that is divisible by the
life spans of the two projects and extend the life spans of those projects to match that “newfound”
number.

## (ii) Equivalent annual annuity approach

A manager can run into problems with the replacement chain approach if the common
“newfound” number between the two projects turns out to be a very large number. In that case, it
will be easier to use the equivalent annual annuity approach, which includes a 3-step procedure. It
is easier to illustrate the technique by looking at the same example.

Example: Suppose the manager at Office Automation, Inc., decides to use the equivalent annual
annuity approach rather than the replacement chain approach. Would the manager still pick RH45
rather than XX40?

## Bus 441: Corporate Finance Chapter 4-20

Step 1: Find the NPV of each project over its initial life.
XX40: \$460.82
RH45: \$964.19

Step 2: Find an annuity that has the same NPV as each project.
Using a financial calculator, we can determine the annuity (with a cost of capital of 14%) that
matches each of the two copiers.
XX40: \$198.49
RH45: \$247.95

Step 3: Find the NPV of each project assuming an infinite life span.
To determine the NPV of a project with infinite life span and constant cash flow, we can simply
use the following equation:
constant annual cash flow
NPV =
cost of capital

As a result, the NPVs of XX40 and RH45 assuming constant cash flow and infinite life span are
as follows:
198 .49
NPV XX 40 = = \$1,417 .79
0.14
247 .95
NPV RH 45 = = \$1,771 .07
0.14

Using the equivalent annual annuity approach, the manager will still choose RH45 over XX40.

Abandonment value
So far, it has always been assumed that a firm will operate its projects until the end of its physical
life. However, sometimes it is much better for the firm to abandon its projects before they reach
the end of their physical lives.

Example: Suppose ABC, Inc. is interested in purchasing a new computer to serve as its new
server. This new computer has an estimated life of 5 years. The following table presents the
computer’s after-tax annual cash flows and its net abandonment value (which is the computer’s
net salvage value):

## Bus 441: Corporate Finance Chapter 4-21

Year After-tax cash flow Net abandonment value
0 -\$12,000 \$12,000
1 3,000 11,000
2 3,500 8,000
3 4,000 4,000
4 3,000 1,000
5 2,000 0

Assuming that the firm has a 12% cost of capital, should the firm operate the computer until the
end of its 5-year life? If not, what is its optimal economic life?

Using a financial calculator, we know that the NPV of the computer (if the firm operates it for 5
years) is -\$642.72. In this case, it is not advisable that the firm operates it for 5 years.

Lets examine the NPV of the firm if it abandons the computer before the end of its life span. We
will start with the case where the firm abandons it after 4 years. The following is the computer’s
cash flows:
Year After-tax cash flow
0 -\$12,000
1 3,000
2 3,500
3 4,000
4 4,000

Using the financial calculator, the NPV of the computer is -\$1,142.06. Hence, the economic life
of the computer is not 4 years. We will continue the procedure for the cases when the firm
abandons the computer after 3, 2 and 1 year. The following is the result:

## After 3 years NPV = -\$837.01

After 2 years NPV = -\$153.70
After 1 year NPV = \$500.00

Based on the above information, ABC Inc. should operate the computer for only 1 year.

It is important that a manager take into consideration the abandonment value of a project. From
the above example, we have shown that it is not profitable for ABC Inc. to operate the computer
for the full 5 years, but it is profitable for it to operate the computer for just 1 year. Unfortunately,
this is not very common practice among financial managers for two reasons.

## Bus 441: Corporate Finance Chapter 4-22

(1) Abandoning a project in mid-stream does not look good for a manager.
(2) It is very difficult to estimate the abandonment value of a project.