Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Assignment Question SBS Corporation has developed a new industrial detergent that can be used in motor vehicle garages. It would cost RM 1 . 5

Assignment Question
SBS Corporation has developed a new industrial detergent that can be used in motor vehicle garages. It would cost RM1.5 million to buy the equipment necessary to manufacture the blenders, and initially, it would require net operating working capital equal to 15% of the 1st year sales amount. Annual net operating working capital will remain at 15% of the next year's sales. The project would have a life of 5 years. If the project is undertaken, it will be operated for the entire 5 years.
The firm believes it could sell 120,000 units per year. The detergents would sell for RM12 per unit. After the first year, SBS intends to increase the sales price by 3% annually.
The variable cost is RM4.50 per unit and will increase at an inflation rate of 3%. The companys fixed costs would be RM420,000 in Year 1 and would also increase at a rate of 3% annually.
The equipment would be depreciated over a 5-year period, using the straight-line method. The annual depreciation will be calculated based on a salvage value of the equipment at the end of the projects 5-year life of RM150,000. The company, however, estimated the machine could be sold as scrap for RM50,000. The corporate tax rate is 25%. The weighted average cost of capital is 12.5%.
1. Develop a spreadsheet model and use it to find the projects NPV, IRR, and payback.
2. Conduct a sensitivity analysis to determine the sensitivity of NPV to changes in the sales price, number of units sold the variable costs per unit, fixed costs, and the cost of capital. Set these variables values at 10% above and 10% below their base-case values. Include a graph in your analysis.
3. Conduct a scenario analysis. Assume that the best-case condition is with no increase in the sales price, a 5% increase in the number of units sold, and a 3% decrease in the variable cost per unit. All other variables remain the same. For the worst-case condition, there will be a 5% decrease in units sold, a 2% decrease in unit price and a 3% increase in the variable cost per unit. The best-case condition, worst-case condition, and the base case are assumed to have an equal probability. Determine the expected NPV, the standard deviation of the NPV and the projects coefficient of variation NPV.
4. Based on your analysis, would you recommend that the project be accepted? What added advise and special attention would you give to the company regarding the project?

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Gapenskis Understanding Healthcare Financial Management

Authors: George H. Pink, Paula H. Song

8th Edition

1640551093, 978-1640551091

More Books

Students also viewed these Finance questions

Question

=+analysis, and social media communication audit

Answered: 1 week ago