Alpha Holdings (Pvt) Ltd (AHL) is considering a medium-term investment project to construct an open-air entertainment park.
Question:
Alpha Holdings (Pvt) Ltd (AHL) is considering a medium-term investment project to construct an open-air entertainment park. This project needs an initial investment of Rs. 3 million and there will be no residual value at the end of its 3-year project lifespan. The computation performed by the business analyst of AHL shows a positive post-tax net present value (NPV) of Rs. 93,300 approximately for this project.
The following details were included in the computation performed by the business analyst.
Summary of pre-tax cash inflows and outflows
Year | Sales (Rs.) | Total cash outflows (Rs.) |
1 | 6,000,000 | 4,500,000 |
2 | 7,500,000 | 5,500,000 |
3 | 6,300,000 | 4,300,000 |
The product pricing was done by adding a 50% mark-up on variable costs.
The company pays 25% corporate tax on the net operating cash flows. The entire tax is payable in the subsequent year. Capital allowances are not applicable for this investment.
AHL applies a post-tax cost of capital of 18% consistently for all project evaluations.
Calculate the sensitivity of the project NPV to changes in:
Variable costs
Cost of capital
International Accounting
ISBN: 978-1260466539
5th edition
Authors: Timothy Doupnik, Mark Finn, Giorgio Gotti, Hector Perera