Jahazi Limited is considering investing in the purchase of a machine for its manufacturing process at a cost of
Sh.5,000,000. Installation cost of the machine is expected to be Sh.500,000. The machine is expected to have a
useful life of five years, at the end of which, salvage value is estimated at Sh.800,000. This investment shall lead to
increase in sales. In order to support increased sales, the firm requires an extra investment in working capital at the
start of the machine's useful life. Inventory balances will increase by Sh.1,200,000, debtors balances will rise by
Sh.1,500,000 and creditors balance will increase by Sh.1,700,000. The additional investment in working capital will
be recovered at the end of the machine's useful life.
The quantity of the product to be manufactured and sold in each year are estimated as follows:
| Year | Quantity (Units) |
| 1 | 20,000 |
| 2 | 25,000 |
| 3 | 30,000 |
| 4 | 35,000 |
| 5 | 40,000 |
Additional information:
1. The unit selling price and unit variable costs incurred are estimated at Sh.45 and Sh.15 respectively. These
are expected to remain constant each year.
2. The firm's estimated fixed operating costs excluding depreciation are Sh.100,000 per annum.
3. The machine will require an overhaul at the end of the second year. This overhaul cost will amount to
Sh.240,000.
The overhaul cost will be ammortised separately on a straight line basis over the remaining useful life of the
asset.
4. The firm provides for depreciation on a reducing balance basis at the rate of 32% per annum.
5. The cost of capital is 13%.
6. The corporation tax rate is 30%.
Required:
Using the net present value (NPV) technique, advise on the suitability or otherwise of the project.
Want to join the discussion?
Log in to post comments and interact with tutors.
Login to Comment