ASSIGNMENT 1 SEMESTER 1 2025
UNIQUE NO. 340717
DUE DATE: 31 MARCH 2025
, FIN3701
Assignment 1 Semester 1 2025
Unique No. 340717
Due Date: 31 March 2025
Financial Management
1.1 Incremental Cash Flows Calculation
Incremental cash flows represent the additional cash inflows and outflows resulting from
replacing the current machine with the proposed one.
Initial Investment (Year 0):
o Proposed Machine Cost: R1,666,000
o Salvage Value of Current Machine: R254,000
o Net Initial Investment: R1,666,000 - R254,000 = R1,412,000
Annual Cash Inflows (Years 1 to 5):
o Proposed Machine Annual Cash Inflow: R2,986,000
o Current Machine Annual Cash Inflow: R881,000
o Incremental Annual Cash Inflow: R2,986,000 - R881,000 = R2,105,000
1.2 NPV and IRR Calculation
To assess the financial viability of the replacement, we'll calculate the NPV and IRR
using the incremental cash flows, a Weighted Average Cost of Capital (WACC) of 15%,
and a tax rate of 29%.
Net Initial Investment (Year 0): R1,412,000
Incremental Annual Cash Inflow (After-Tax):
o Pre-Tax Incremental Cash Inflow: R2,105,000
o After-Tax Incremental Cash Inflow: R2,105,000 × (1 - 0.29) = R1,494,550