As a financial analyst at Glencolin International (GI) you have been asked to evaluate two capital investment alternatives submitted by the production department of the firm. Before beginning your...

1 answer below »

As a financial analyst at Glencolin International (GI) you have been asked to evaluate two capital investment alternatives submitted by the production department of the firm. Before beginning your analysis, you note that company policy has set the cost of capital at 15 percent for all proposed projects. As a small business, GI pays corporate taxes at the rate of 35 percent. The proposed capital project calls for developing new computer software to facilitate partial automation of production in GI's plant. Alternative A has initial software development costs projected at $194,000, while Alternative B would cost $336,000. Software development costs would be capitalized and qualify for a capital cost allowance (CCA) rate of 30 percent. In addition, IT would hire a software consultant under either alternative to assist in making the decision whether to invest in the project for a fee of $17,000 and this cost would be expensed when it is incurred. To recover its costs, GI's IT department would charge the production department for the use of computer time at the rate of $394 per hour and estimates that it would take 182 hours of computer time per year to run the new software under either alternative. GI owns all its computers and does not currently operate them at capacity. The information technology (IT) plan calls for this excess capacity to continue in the future. For security reasons, it is company policy not to rent excess computing capacity to outside users. If the new partial automation of production is put in place, expected savings in production cost (before tax) are projected as follows:



Table: Mini Case.


As a financial analyst at Glencolin International (GI) you have been asked to revisit your analysis of the two capital investment alternatives submitted by the production department of the firm. (Detailed discussion of these alternatives is in the Mini Case at the end of Chapter 10.) The CFO is concerned that the analysis to date has not really addressed the risk in this project. Your task is to employ scenario and sensitivity analysis to explore how your original recommendation might change when subjected to a number of “what-ifs.” In your discussions with the CFO, the CIO and the head of the production department, you have pinpointed two key inputs to the capital budgeting decision: initial software development costs and expected savings in production costs (before tax). By properly designing the contract for software development, you are confident that initial software costs for each alternative can be kept in a range of plus or minus 15 percent of the original estimates. Savings in production costs are less certain because the software will involve new technology that has not been implemented before. An appropriate range for these costs is plus or minus 40 percent of the original estimates. As the capital budgeting analyst, you are required to answer the following in your memo to the CFO:
a. a) Conduct sensitivity analysis to determine which of the two inputs has a greater input on the choice between the two projects.
b. b) Conduct scenario analysis to assess the risks of each alternative in turn. What are your conclusions?
c. c) Explain what your sensitivity and scenario analyses tell you about your original recommendations.






* Recommended use of spreadsheet

Answered Same DayJan 25, 2021

Answer To: As a financial analyst at Glencolin International (GI) you have been asked to evaluate two capital...

Ashish answered on Jan 26 2021
150 Votes
Sheet1
    Solution-a
        Sensitivity Analysis
        Alternative A
        Changing the initial investment by 15% and keeping the cash flows
        Alternative A (Best Case Initial Investment)
            0    1    2    3    4    5
        Initial Investment    ($
164,900)
        Cost savings        $86,000    $86,000    $67,000    $56,000    $39,000
        Tax @ 35%        $30,100    $30,100    $23,450    $19,600    $13,650
        After tax savings        $55,900    $55,900    $43,550    $36,400    $25,350
        PV @ 15%    ($164,900)    $48,609    $42,268    $28,635    $20,812    $12,603
            Tax rate    r rate    CCA rate    Cost    Salvage
            35%    15%    30%    $164,900    $0
        PVCCATS =    $35,967
        NPV =    $23,995
        Alternative A (Worst Case Initial Investment)
            0    1    2    3    4    5
        Initial Investment    ($223,100)
        Cost savings        $86,000    $86,000    $67,000    $56,000    $39,000
        Tax @ 35%        $30,100    $30,100    $23,450    $19,600    $13,650
        After tax savings        $55,900    $55,900    $43,550    $36,400    $25,350
        PV @ 15%    ($223,100)    $48,609    $42,268    $28,635    $20,812    $12,603
            Tax rate    r rate    CCA rate    Cost    Salvage
            35%    15%    30%    $223,100    $0
        PVCCATS =    $48,662
        NPV =    ($21,511)
        Alternative A
        Changing the initial investment by 40% and keeping the cash flows
        Alternative A (Best Case Production Savings)
            0    1    2    3    4    5
        Initial Investment    ($194,000)
        Cost savings        $120,400    $120,400    $93,800    $78,400    $54,600
        Tax @ 35%        $42,140    $42,140    $32,830    $27,440    $19,110
        After tax savings        $78,260    $78,260    $60,970    $50,960    $35,490
        PV @ 15%    ($194,000)    $68,052    $59,176    $40,089    $29,137    $17,645
            Tax rate    r rate    CCA rate    Cost    Salvage
            35%    15%    30%    $194,000    $0
        PVCCATS =    $42,314
        NPV =    $62,413
        Alternative A (Worst Case Production Savings)
            0    1    2    3    4    5
        Initial Investment    ($194,000)
        Cost savings        $51,600    $51,600    $40,200    $33,600    $23,400
        Tax @ 35%        $18,060    $18,060    $14,070    $11,760    $8,190
        After tax savings        $33,540    $33,540    $26,130    $21,840    $15,210
        PV @ 15%    ($194,000)    $29,165    $25,361    $17,181    $12,487    $7,562
            Tax rate    r rate    CCA rate    Cost    Salvage
            35%    15%    30%    $194,000    $0
        PVCCATS =    $42,314
        NPV =    ($59,929)
        The huge change in the NPV because of change in annual cost savings. Therefore, the NPV is higher sensitivity to change in cost savings than the initial investment on the basis of assumes range...
SOLUTION.PDF

Answer To This Question Is Available To Download

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here