Npv Company Analysis

March 7th 2012 ECS3250 (2011-2012) Coursework Name: Sean Goodwin Student I.D: M00295169 Part 1 Abbey avocation Company is mattering a regorge that is susceptible to risk. An initial coronation of £90,000 departing be followed by three long beat from each one with the adjacent expected cash flows (there is no flash or tax): | £| £| Annual gross revenue (volume of 100,000 wholes multiplied by estimated sales equipment casualty of £2)| | 200,000| Annual costs (volume of 100,000 units multiplied by unit labour, tangible & other costs respectively)| | | Labour| 100,000| | physical| 40,000| | new(prenominal)| 10,000150,000| (150,000)| | | 50,000| The initial investment consists of £70,000 in machines, which concord a determined scrap value at the end of the three-year life of the vomit and £20,000 in redundant working capital which is recoverable at the end. The discount rate is 10 %. (1) Calculate the NPVof the project and pardon what it means The NPV of the project is £54,345, meaning firstly that this project has a corroborative present value and therefore worth the time to consider further if it is viable. We arrive at this NPV figure by victimization all the information given above.

Firstly, remember that in this grumpy case as the future cash flows of £50,000 will be identical over the first 2 long time just the final year, the cash flow will have an additional £20,000 added to it, to make £70,000 due to the recoverable working capital. NPV = -90,000 + (50,000/1.1)+(50,000/(1.1) 2)+(70,000/(1.1) 3) = -90,000 +139,369 NPV = £49,369 (2) get by a sensitiveness analysis on the foll! owing quartet variables and exempt which one of them is the most significant in touch on the positiveness of the project (assuming all other variables remain constant) For the following sensitivity analysis, I have based my assumptions on a 5% swing up or down for each of the four variables. I believe that keeping the fluctuations the same will serve...If you call for to get a full essay, order it on our website: OrderEssay.net

If you want to get a full information about our service, visit our page: write my essay