Babz plc is considering a project to produce a new product line of fabric treated with silverions which has been shown to reduce odour associated with bacteria in the fabric. The manufacturing process is significantly different to Fabric's more traditional fabrics and so will require investment in new equipment. Because this is new technology, the expected life of the project is only three years. The following information and estimates have been collated Estimated specific inflation rates Initial investment (new equipment) 212,000 20,000 Disposal value at the end of 3 years Demand in metres of fabric per year 7,500 Selling price per metre 70 2% Variable cost per metre 35 6% Fixed production overheads per year 95,000 5% The tax rate is 30% paid one year in arrears. Capital allowances on equipment are claimed on a straight line basis over the life of the project. Fabric's CFO uses the real weighted average cost of capital as the discount rate. This is 8.57% and the general rate of inflation is 5%. Provide Babz plc with a Net Present Value (NPV) analysis of the project and make a recommendation. The analysis should be in good form and show workings. Round to the nearest whole pound and percentage. Use discount factors to four decimal places. Babz plc is considering a project to produce a new product line of fabric treated with silverions which has been shown to reduce odour associated with bacteria in the fabric. The manufacturing process is significantly different to Fabric's more traditional fabrics and so will require investment in new equipment. Because this is new technology, the expected life of the project is only three years. The following information and estimates have been collated Estimated specific inflation rates Initial investment (new equipment) 212,000 20,000 Disposal value at the end of 3 years Demand in metres of fabric per year 7,500 Selling price per metre 70 2% Variable cost per metre 35 6% Fixed production overheads per year 95,000 5% The tax rate is 30% paid one year in arrears. Capital allowances on equipment are claimed on a straight line basis over the life of the project. Fabric's CFO uses the real weighted average cost of capital as the discount rate. This is 8.57% and the general rate of inflation is 5%. Provide Babz plc with a Net Present Value (NPV) analysis of the project and make a recommendation. The analysis should be in good form and show workings. Round to the nearest whole pound and percentage. Use discount factors to four decimal places