First Examiner: Dr LP Mamaro
External Examiner: Prof J Hall
,QUESTION 1 [10 marks]
Lemao Ltd, a large manufacturer of aircraft components, has a capital budget of R2 000 000 and is
evaluating the replacement of its existing machine with the more sophisticated model. The CFO determined
the initial investment required and the terminal cash flow associated with the replacement to be R1 666
000 and R254 000 respectively. Both the usable life of the proposed and the remaining life of the current
machine are 5 years.
Expected cash inflows relating to the investments are as follows:
Year Proposed machine Current machine
1 986 000 895 000
2 986 000 881 000
3 986 000 819 000
4 986 000 805 000
5 986 000 791 000
Lemao Ltd’s WACC is 15% and it is taxed at 28%.
REQUIRED
1.1 Calculate the incremental cash flows relating to the replacement decision. (6 marks)
1.2 Calculate the NPV and IRR relating to the two investments (using the incremental cash
flows calculated above). (2 marks)
1.3 Based on the NPV and IRR calculated above, would you advise Lemao Ltd to invest its funds in the
replacement? Provide a reason for your answer. (2 marks)
1.1 Calculate the Incremental Cash Flows
The incremental cash flows represent the difference between the cash flows of the proposed machine
and the current machine. This is calculated by subtracting the cash flows of the current machine
from the cash flows of the proposed machine for each year.
, Incremental Cash Flows (Proposed - Current)
Year Proposed Machine Current Machine Incremental Cash Flow
1 986,000 895,000 91,000
2 986,000 881,000 105,000
3 986,000 819,000 167,000
4 986,000 805,000 181,000
5 986,000 791,000 195,000
Now, add the terminal cash flow of the proposed machine to the Year 5 incremental cash flow:
Stuvia customers have reviewed more than 700,000 summaries. This how you know that you are buying the best documents.
Quick and easy check-out
You can quickly pay through credit card or Stuvia-credit for the summaries. There is no membership needed.
Focus on what matters
Your fellow students write the study notes themselves, which is why the documents are always reliable and up-to-date. This ensures you quickly get to the core!
Frequently asked questions
What do I get when I buy this document?
You get a PDF, available immediately after your purchase. The purchased document is accessible anytime, anywhere and indefinitely through your profile.
Satisfaction guarantee: how does it work?
Our satisfaction guarantee ensures that you always find a study document that suits you well. You fill out a form, and our customer service team takes care of the rest.
Who am I buying these notes from?
Stuvia is a marketplace, so you are not buying this document from us, but from seller mulah11. Stuvia facilitates payment to the seller.
Will I be stuck with a subscription?
No, you only buy these notes for $2.87. You're not tied to anything after your purchase.