Unit: Financial Management
Sign in to download the full Topic PDF and enable offline revision mode.
Login to Access| Year | Project returns |
| (Sh.“million”) | |
| 1 | 8 |
| 2 | 12 |
| 3 | 10 |
| 4 | 6 |
| Year | Sales | Variable costs | Contribution | Fixed cost | Profit |
| Sh.“million” | Sh.“million” | Sh.“million” | Sh.“million” | Sh.“million” | |
| 1 | 75 | 50 | 25 | 10 | 15 |
| 2 | 90 | 60 | 20 | 10 | 20 |
| 3 | 42 | 28 | 14 | 8 | 6 |
| Year | Profits |
| (Sh.“million”) | |
| 2 | 15 |
| 3 | 12 |
| 4-8 | 8 per annum |
| Year | Profits |
| (Sh.“million”) | |
| 1 - 5 | 5 |
| 6 - 10 | 4 |
| 11 to perpetuity | 3 |
| Sh.“000” | |
| Ordinary share capital | 100,000 |
| Reserves | 50,000 |
| 16% debentures (Sh.1,000 par value) | 62,500 |
| 14% preference shares capital (Sh.20 per value) | 37,500 |
| 250,000 |
| Year | Cash flows | Abandonment value |
| Sh.“000” | Sh.“000” | |
| 0 | (6000) | - |
| 1 | 3,000 | 6,000 |
| 2 | 2,800 | 5,000 |
| 3 | 2,500 | 4,000 |
| 4 | 2,000 | - |
| (i) | Compute the maximum price payable to acquire the van today (Time 0). | |
| (ii) | Assuming that the firm is of good credit rating and that it chooses to borrow the funds instead of using its savings. The firm has two alternative financing options of raising the funds as provided below: | |
| Option 1: | Finance Company: The firm can borrow from a finance company which requires it to make five annual equal instalments of Sh.277,963.75 covering both principal and interest. | |
| Option 2: | Insurance Company: The insurance company requires the firm to make a lumpsum payment of Sh.1,850,000 covering both principal and interest at the end of five years. | |
Required: Using suitable computations, advise the management of the firm on the suitable financing option to apply. | ||
| Year | Sh.“000” |
| 1. | 58,500 |
| 2. | 58,500 |
| 3. | 52,000 |
| 4. | 32,500 |
| Year | 1 | 2 | 3 | 4 | 5 |
| Contribution of new machine (Sh.“000”) | 310,000 | 330,000 | 380,000 | 420,000 | 440,000 |
| Contribution of overhauled machine (Sh.“000”) | 260,000 | 300,000 | 310,000 | 320,000 | 320,000 |
| Annual cash flows | ||
| Project X Sh.“000” | Project Y Sh.“000” | |
| Initial investment | 57,750 | 55,500 |
| Cash flows Year | ||
| 1 | 37,500 | 45,000 |
| 2 | (16,500) | 12,000 |
| 3 | 30,000 | (6,000) |
| 4 | 22,500 | 33,000 |
| 5 | 9,000 | (15,000) |
| 6 | 7,500 | 22,500 |
| 1. | The following additional costs would be incurred in relation to the machine: |
| 1. | Sh. | |
| Modification cost | 1,000,000 | |
| Import duty | 900,000 | |
| Installation cost | 375,000 | |
| Freight charges | 225,000 |
| 2. | The machine is expected to increase the company’s annual cash flow (before tax) as shown below: |
| 2. | Year | 1 Sh.“000” | 2 Sh.“000” | 3 Sh.“000” | 4 Sh.“000” | 5 Sh.“000” | 6 Sh.“000” |
| Increase in cash flow | 1,760 | 1,360 | 1,050 | 900 | 840 | 750 |
| 3. | The machine is to be fully depreciated over its useful life using the straight-line method. |
| 4. | The corporate rate of tax is 30% while the cost of capital is 10%. |
| 5. | The maximum acceptable payback period for the company for all capital project is four years. |
| 1. | Development costs will be Sh.4.8 million. |
| 2. | Production will require purchase of new machinery at a cost of Sh.2.4 million payable immediately. The machinery has a production life of four years and a production capacity of 30,000 units per annum. |
| 3. | Production costs per unit: Sh.
Fixed production costs including straight line depreciation on plant and machinery will amount to Sh.200,000 per annum. |
| 4. | Selling price is Sh.80.00 per unit. Demand is projected at 25,000 units per annum. |
| 5. | The retail price index is expected to increase at a rate of 5% per annum over the period and selling price will increase at the same rate. Annual inflation rates on production costs are as follows: (%) Variable material cost 4 Variable labour cost 10 Variable overheads 4 Fixed costs 5 |
| 6. | The weighted average cost of capital (WACC) in nominal terms is 15%. |
| Year | Proposal I (Renovation) | Proposal II (replacement of some items) |
| Sh.“000” | Sh.“000” | |
| 0 | –9,000 | –1,000 |
| 1 | 3,500 | 600 |
| 2 | 3,000 | 500 |
| 3 | 3,000 | 400 |
| 4 | 2,800 | 300 |
| 5 | 2,500 | 200 |
| Year | Machine A | Machine B |
| Cash inflows "Sh.000" | Cash inflows "Sh.000" | |
| 0 | (30,000) | (30,000) |
| 1 | 8,400 | 8,400 |
| 2 | 9,600 | 9,000 |
| 3 | 14,000 | 8,000 |
| 4 | 16,000 | 10,000 |
| 5 | 4,000 | 20,000 |
| End year | Cash flows (Sh.) |
| 0 | -40,000 |
| 1 | 100,000 |
| 2 | -20,000 |
| Year | Quantity (Units) |
| 1 | 20,000 |
| 2 | 25,000 |
| 3 | 30,000 |
| 4 | 35,000 |
| 5 | 40,000 |
| Year | 1 | 2 | 3 | 4 |
| Cash flows (Sh. "000") | 12,000 | 15,000 | 9,000 | 6,000 |
| Year | Existing machine Sh."000" | New machine Sh."000" |
| 1 2 3 4 5 | 120 150 180 145 135 | 260 280 250 240 270 |
| Year | New machine Sh."000" | Existing machine Sh."000" |
| 1 2 3 4 5 6 7 8 9 10 | 350 400 420 410 410 380 380 350 300 280 | 280 300 320 340 340 320 310 280 260 240 |
| Year | Cash flow (Sh. "million") | Abandonment value (Sh. "million") |
| 0 1 2 3 4 | (16) 8 6 5 4 | - 12 8 6 - |
| Year | 1 | 2 | 3 | 4 |
| Cash flows (Sh.) | 140,000 | 120,000 | 80,000 | 60,000 |
| Year | Project Alpha Pre-tax cash flows Sh. "000" | Project Beta Pre-tax cash flows Sh. "000" |
| 1 2 3 4 5 6 | 2,590 2,880 3,050 2,950 - - | 4,300 3,290 3,200 3,700 4,850 4,420 |
| Project | A | B | C | D |
| Present values of cash inflows (Sh. "million") | 50 | 60 | 100 | 70 |
| Initial outlay (Sh. "million") | (30) | (45) | (60) | (40) |
| Net present values (Sh. "million") | 20 | 15 | 40 | 30 |
| Years | Cash flows (Sh. "000") |
| 1 - 5 6 - 10 11 - 15 | 5,000 9,000 4,000 18,000 |
| Year | New machine (Sh. "000") | Existing machine (Sh. "000") |
| 1 2 3 4 5 | 5,400 5,400 5,400 5,400 5,400 | 3,200 2,800 3,000 2,400 2,000 |
| Year 1 2 3 4 5 | Project A "Sh.000" 42 42 42 42 42 | Project B "Sh.000" 62 32 22 52 52 |
| Year | New machine Sh. | Existing machine Sh. |
| 1 2 3 4 5 | 1.400.000 1,350,000 3,000,000 1,450,000 1,200,000 | 800,000 700,000 750,000 650,000 600,000 |
| Project | Year 0 | Year 1 | Year 2 | Year 3 |
| A | 1,000,000 | 500,000 | 500,000 | - |
| B | 1,000,000 | - | 650,000 | 850,000 |
| C | 1,000,000 | 300,000 | 500,000 | 1,000,000 |
| D | 1,000,000 | 800,000 | 400,000 | 400,000 |
| Investment project A B C D E | Initial outlay (Sh. "millions") 120 160 100 90 110 | Net present value of investment (Sh. "millions") 24.0 43.2 17.0 21.6 19.8 |
| Project cost Annual cash flows (after tax) Project economic life Required rate of return | Sh.65,000,000 Sh.21,000,000 5 years 12% |
| Earning before depreciation and tax(EBDT) | ||
| Year 1 2 3 4 5 | New machine Sh."000" 70,000 75,000 85,000 80,000 70,000 | Existing machine Sh."000" 50,000 55,000 60,000 55,000 65,000 |