Professional Documents
Culture Documents
MS12 Capital Budgeting Part 2 Encrypted
MS12 Capital Budgeting Part 2 Encrypted
Net Investment and the Concept of Tax Shielding – the net investment pertain
to the entire net cash outflow as of year 0 (date of initial investment) that
are necessary to acquire a certain capital asset. Note that it should not
ignore tax implications.
Yearly Cash Flow After Tax – the yearly cash flow after tax is just the
difference between the expected cash inflows (in the form of additional
revenue or cash savings) during the life of the project and the expected cash
outflows during the life of the project.
1|Page
ICARE ACCOUNTANCY REVIEW CAPITAL BUDGETING PART 2
MANAGEMENT SERVICES HANDOUT
Terminal Cash Flow and related tax effect (End of Life Cash flow) – the
terminal cash flow pertain to all the net cash inflow at the end of the
equipment’s useful life (date of retirement or disposal) net of related tax
effect. This should be included in the cash flow at the end of the year.
NON-DISCOUNTED TECHNIQUES
Non-discounted techniques in capital budgeting ignore the concept of time
value of money. Furthermore, measures under this category normally make use
of selective cash flows only and sometimes the use of accounting income.
These techniques are normally favored due to its simplicity and
understandability.
Payback Period: It pertains to the number of period required for the company
to recover its initial net investment. It does not focus on how much earnings
the company can earn on the decision but on how long will it take for the
company to “technically breakeven”. The payback period is favored due to its
simplicity ability to screen investments with faster investment recovery.
However, note that its major drawbacks are the following: (a) it ignores time
value and (b) it ignores cash after the payback period and (c) it ignores the
salvage value.
Payback Period = Net Investment/Yearly Cash Flow after Tax; if even cash
flows
Payback period = preparation of timeline and computation of fractional year;
if uneven cash flows
Rule: If the payback period is within the acceptable limits of the company,
accept the investment. Furthermore, generally projects with shorter payback
period are less risky and more liquid but not necessarily more profitable.
Payback Bailout Period: it follows the same concept with payback period but
this method works on the assumption that the asset’s salvage value
contributes to the recovery of the initial investment.
Rule: If the payback bailout period is within the acceptable limits of the
company, accept the investment. Furthermore, generally projects with shorter
payback bailout period are less risky and more liquid but not necessarily
more profitable.
Rule: If the accounting rate of return is greater than the minimum required
return of the company, accept the investment. Note that it pertains to
profitability but not necessarily investment recovery.
2|Page
ICARE ACCOUNTANCY REVIEW CAPITAL BUDGETING PART 2
MANAGEMENT SERVICES HANDOUT
DISCOUNTED TECHNIQUES
In order to overcome the weaknesses of the non-discounted techniques, various
methods of evaluating capital budgeting decisions were made to incorporate
the time value of money. Specifically, it deals with the use of weighted
average cost of capital (or hurdle rate, cut-off rate, and minimum desired
rate of return) or internal rate of return. The discounted techniques are
favoured as it takes into account time value of money and all cash flows (not
accounting income) are considered in the analysis. However, some managers opt
not to use it due to complexity, cash flow data until the end of the useful
life are necessary to be estimated, and it requires the use of a certain
discount rate.
Net Present Value Method: the net present value method computes for the
excess of the discounted yearly net cash inflows and terminal cash inflow
over the net investment. As such, it is a measure of the total net savings to
be earned discounted using a certain rate.
Net Present Value = Present Value of all cash flows after tax less the net
investment
Rule: If the net present value is positive or zero, management may accept the
investment.
3|Page
ICARE ACCOUNTANCY REVIEW CAPITAL BUDGETING PART 2
MANAGEMENT SERVICES HANDOUT
Internal Rate of Return: Internal rate of return is the rate of return that
will result in a net present value of zero or profitability index of 1.
PVIF = Net Investment/Annual cash flow after tax; interpolate rate to get
PVIF; for even cash flows
PV
Rule: If the IRR is greater than the cost of capital, management may accept
the investment.
4|Page
ICARE ACCOUNTANCY REVIEW CAPITAL BUDGETING PART 2
MANAGEMENT SERVICES HANDOUT
PROBLEM 1
The following are independent scenarios:
2. Mr. Pete owns a dormitory located near CAA, Las Pinas. As the owner, Mr.
Pete is contemplating to install a milk tea vending machines in its
dormitory. The milk tea vending machines are expected to produce annual
sales of 7,500 units at a price of P70 per unit. Variable costs are
estimated at P50 per unit and incremental annual cash fixed costs P80,000.
The milk tea vending machine will be purchase for P250,000 which includes
freight costs of P25,000. The machine is expected to have a service life
of 5 years, with no salvage value. Depreciation will be computed on a
straight-line basis. The company’s income tax rate is 20%. What is the
incremental yearly cash flow after tax? What is the incremental net income
after tax?
PROBLEM 2
In 2023, a massive fire dealt a huge damage to an old equipment of one of the
factories of ELLAY CORPORATION located in Bacoor, Cavite. The operations of
the said factory halted for a week leading to the management of the company
to call for an emergency meeting.
Ellay’s product is selling at P80 per unit, with a contribution margin ratio
of 40%. The company’s minimum rate of return is 10% and the tax rate is 20%.
5|Page
ICARE ACCOUNTANCY REVIEW CAPITAL BUDGETING PART 2
MANAGEMENT SERVICES HANDOUT
PROBLEM 3
The following are the after-tax annual net cash inflows of independent
projects brought for discussion in the annual meeting of Dunot Incorporated:
The net investment and the acquisition costs of these projects amounted to
P5,000,000. The company’s cost of capital is 12% and the tax rate is 20%.
PROBLEM 4
1. Chin Company purchased a new machine on January 1 of this year for
P9,000,000, with an estimated useful life of 5 years and a salvage value
of P3,000,000. The machine will be depreciated using the straight-line
method. The machine is expected to produce after-tax cash flow from
operations, of P3,600,000 a year in each of the next 5 years. The new
machine’s salvage value, net of tax is P2,000,000 at the end of year 1,
P1,600,000 at the end of year 2, and P1,250,000 in years 3 and 4. Compute
the bailout period.
6|Page
ICARE ACCOUNTANCY REVIEW CAPITAL BUDGETING PART 2
MANAGEMENT SERVICES HANDOUT
PROBLEM 5
On December 31, 2021, Kanna Company is considering to replace its old machine
acquired at an original cost of P1,500,000 with a total estimated useful life
of 8 years. The machine has been four years depreciated as of December 31,
2021 with no estimated salvage value. If the company decides to not to
replace the old machine, it must be repaired for P200,000. On the other hand,
if the company decides to replace the old machine, the company can sell it
for P500,000. The annual cash operating costs of the old machine is
P1,030,000.
The new machine being considered has a cost of P1,800,000 with an estimated
useful life of 4 years. Freight and installation cost must also be incurred
to put the asset into operation amounting to P50,000. Additional working
capital in the form of receivables and inventories are also necessary
amounting to P120,000. The annual cash operating costs of the new machine is
P557,000. At the end of the useful life, the new machine has a salvage value
of P200,000 (which is ignored in computing depreciation) and the company must
incur cost to remove the new machine amounting to P20,000.
The company uses a tax rate of 30%, discount rate of 12%, payback period of
2.5 years or less, accounting rate of return of 15% and above, net present
value greater than zero, internal rate of return greater than 12%,
profitability index of greater than 1, and discounted payback period of 2.5
years or less.
7|Page
ICARE ACCOUNTANCY REVIEW CAPITAL BUDGETING PART 2
MANAGEMENT SERVICES HANDOUT
INSTRUCTION: Select the best answer from the choices provided. Sources:
AICPA/RPCPA/CMA/ Various test banks
2. What is one of the main limitations of using the Payback Period method for
investment analysis?
a. It doesn't consider liquidity concerns.
b. It provides a comprehensive view of a project's profitability.
c. It ignores the timing of cash flows beyond the payback period.
d. It only works for projects with short payback periods.
4. Which financial metric does the Accounting Rate of Return method use in
its calculation?
a. Net Present Value (NPV)
b. Internal Rate of Return (IRR)
c. Annual cash flows
d. Average accounting income
6. What does the Net Present Value (NPV) method assess in capital budgeting?
a. The total profits generated by an investment.
b. The time it takes to recoup the initial investment of an investment.
c. The present value of future cash flows from an investment
d. The accounting income of an investment
8|Page
ICARE ACCOUNTANCY REVIEW CAPITAL BUDGETING PART 2
MANAGEMENT SERVICES HANDOUT
12. How does the Profitability Index (PI) guide investment decisions?
a. It suggests the investment is risky and should be avoided
b. It indicates that the investment will generate a loss.
c. A higher PI value implies a more attractive investment opportunity.
d. It solely considers the initial investment amount.
13. These decisions are concerned with the process of planning, setting goals
and priorities, arranging financing, and identifying criteria for making
long-term investments.
a. Limited resource planning
b. Capital Investment
c. Long range budgeting
d. Pricing
14. If a company is not subject to income tax, which of the following is true
of a proposed investment?
a. The project’s IRR equals the entity’s cost of capital.
b. The project’s NPV is zero.
c. Depreciation on assets required for the project is irrelevant to the
evaluation.
d. The expected annual increase in future cash flows equals the
investment required to undertake the project.
16. These are projects that when accepted or rejected will not affect the cash
flows of another project.
a. Independent projects
b. Mutually exclusive projects
c. Dependent projects
d. Non-exclusive projects.
17. Which of the following methods uses income instead of cash flows in
evaluating capital investment decisions?
a. payback
b. accounting rate of return
c. internal rate of return
d. net present value
9|Page
ICARE ACCOUNTANCY REVIEW CAPITAL BUDGETING PART 2
MANAGEMENT SERVICES HANDOUT
23. Kohara Company has an opportunity to acquire a new machine to replace one
of its present machines. The new machines would cost P90,000, have a five-
year life, and no estimated salvage value. Variable operating costs would
be P100,000 per year. The present machine has a book value of P50,000 and
a remaining life of five years. Its disposal value now is P5,000, but it
would be zero after five years. Variable operating costs would be P125,000
per year. Ignore present value calculations and income taxes. Considering
the five years in total, what would be the difference in profit before
income taxes by acquiring the new machine as opposed to retaining the
present one?
a. P10,000 decrease
b. P35,000 increase
c. P15,000 decrease
d. P40,000 increase
a. b. c. d.
Net Investment P50,000 P50,000 P150,000 P150,000
Net Incremental Cash Flow P34,000 P42,000 P34,000 P42,000
Annual Income Taxes P16,000 P16,000 P3,000 P8,000
25. Nobunaga is considering the sale of a machine with a book value of P80,000
and 3 years remaining in its useful life. Straight-line depreciation of
P25,000 annually is available. The machine has a current market value of
P100,000. What is the cash flow from selling the machine if the tax rate
40%?
a. P25,000
b. P92,000
c. P80,000
d. P100,000
10 | P a g e
ICARE ACCOUNTANCY REVIEW CAPITAL BUDGETING PART 2
MANAGEMENT SERVICES HANDOUT
28. Kensho Corp. plans to replace a heavy equipment that was acquired several
years ago. Acquisition cost is P450,000 with salvage value of
P50,000. The heavy equipment being considered is worth P800,000 and the
supplier is willing to accept the old equipment at a trade-in value of
P60,000. Should the company decide not to acquire the new equipment, it
needs to repair the old one at a cost of P200,000. Tax-wise, the trade-in
transaction will not have any implication but the cost to repair is tax-
deductible. The effective corporate tax rate is 35% of net income subject
to tax. For purposes of capital budgeting, the net investment in the new
machine is
a. P540,000
b. P660,000
c. P610,000
d. P800,000
31. The discount rate at which two projects have identical ____ is referred to
as Fisher's rate of intersection.
a. present values
b. net present values
c. IRRs
d. profitability indexes
32. The _____ method provides correct rankings of mutually exclusive projects,
when the firm is subject to capital rationing.
a. net present value
b. internal rate of return
c. payback period
d. profitability index
33. In choosing from among mutually exclusive investments, the manager should
normally select the one with the highest
a. NPV
b. IRR
c. Profitability index
d. Accounting rate of return
35. Which of the following methods uses income instead of cash flows in
evaluating capital investment decisions?
a. payback
b. accounting rate of return
c. internal rate of return
d. net present value
11 | P a g e
ICARE ACCOUNTANCY REVIEW CAPITAL BUDGETING PART 2
MANAGEMENT SERVICES HANDOUT
36. A firm is evaluating a project that has a net present value of P0 when a
discount rate of 10% is used. A discount rate of 9% will result in:
a. a negative net present value
b. a positive net present value
c. a net present value of P0
d. the question cannot be answered based upon the information.
40. As the number of periods increases for a project having uniform cash
flows, the present value of each future discounted cash flow becomes
a. Smaller
b. Does not change
c. Irrelevant
d. Larger
42. Shirahori Corporation uses net present value techniques in evaluating its
capital investment projects. The company is considering a new equipment
acquisition that will cost P100,000 fully installed and have a zero salvage
value at the end of its five-year productive life. Shirahori will
depreciate the equipment on a straight-line bases for both financial and
tax purposes. Shirahori estimates P70,000 in annual recurring operating
cash income and P20,000 in annual recurring operating cash expenses.
Shirahori’s cost of capital is 12% and its effective income tax rate is
40%. What is the net present value of this investment on an after tax
basis?
a. P8,150
b. P28,840
c. P36,990
d. P80,250
12 | P a g e
ICARE ACCOUNTANCY REVIEW CAPITAL BUDGETING PART 2
MANAGEMENT SERVICES HANDOUT
45. Kawaki Corporation has estimated that a proposed project’s 10-year annual
net cash inflow will be P220,093 with an additional terminal benefit of
P50,000 at the end of the project. Assuming that these cash inflows satisfy
Kawaki’s acceptable sophisticated rate of return of 8 percent, what is the
net investment?
a. P2,751,159
b. P1,476,840
c. P1,500,000
d. Cannot be determined
13 | P a g e