Answer To: As a financial analyst at Glencolin International (GI) you have been asked to evaluate two capital...
Ashish answered on Jan 26 2021
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...