A company is about to embark on a two year project. Estimates of relevant inflows and outflows in current terms are as follows:   Year 1 Year 2   £ £ Sales 50,000 50,000 Costs 30,000 32,000   •The following inflation rates are applicable to the flows: Sales 6% pa Costs 4% pa   •Tax is payable at 28% on net flows. Capital allowances may be ignored. •The initial investment in the project at t0 is £20,000. •The money cost of capital is 10% pa.   Required: (a) Calculate the NPV of the project. (b) Assess the sensitivity of the investment decision to changes in sales revenue.

EBK CFIN
6th Edition
ISBN:9781337671743
Author:BESLEY
Publisher:BESLEY
Chapter8: Risk And Rates Of Return
Section: Chapter Questions
Problem 7PROB
icon
Related questions
icon
Concept explainers
Topic Video
Question
•A company is about to embark on a two year project. Estimates of relevant inflows and outflows in current terms are as follows:

 

Year 1

Year 2

 

£

£

Sales

50,000

50,000

Costs

30,000

32,000

 
•The following inflation rates are applicable to the flows:

Sales

6% pa

Costs

4% pa

 
•Tax is payable at 28% on net flows. Capital allowances may be ignored.
•The initial investment in the project at t0 is £20,000.
•The money cost of capital is 10% pa.
 

Required:

(a) Calculate the NPV of the project.

(b) Assess the sensitivity of the investment decision to changes in sales revenue.

(a) NPV
Initial investment
Sales -current values inflated @ 6%
Costs - current values inflated @ 4%
Cash flows before tax
Tax @ 28%
Net cash flows
DF @ 10%
PV
NPV = £7,096
to
t1
t2
Transcribed Image Text:(a) NPV Initial investment Sales -current values inflated @ 6% Costs - current values inflated @ 4% Cash flows before tax Tax @ 28% Net cash flows DF @ 10% PV NPV = £7,096 to t1 t2
(b) Sensitivity of the project to changes in sales revenue R at t1 and t2 (b) Alternative approach
in current terms.
PV of revenue
Initial investment
Sales (after tax
28%)
Cost (after tax 28%)
DF
DCF
NPV =
to
t1
t2
t1
£
=
t2
£
Revenue (after tax)
DF @10%
PV
PV of CF of Revenue
NPV of the project =
Sensitivity (NPV/PV of CFs affected) x 100% =
Transcribed Image Text:(b) Sensitivity of the project to changes in sales revenue R at t1 and t2 (b) Alternative approach in current terms. PV of revenue Initial investment Sales (after tax 28%) Cost (after tax 28%) DF DCF NPV = to t1 t2 t1 £ = t2 £ Revenue (after tax) DF @10% PV PV of CF of Revenue NPV of the project = Sensitivity (NPV/PV of CFs affected) x 100% =
Expert Solution
steps

Step by step

Solved in 4 steps with 2 images

Blurred answer
Knowledge Booster
Capital Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
EBK CFIN
EBK CFIN
Finance
ISBN:
9781337671743
Author:
BESLEY
Publisher:
CENGAGE LEARNING - CONSIGNMENT