Free Samples
SBM3307 Project Development And Optimisation
SBM3307 Project Development And Optimisation
0 Download21 Pages / 5,116 Words
Course Code: SBM3307
University: Asia Pacific International College
MyAssignmentHelp.com is not sponsored or endorsed by this college or university
Country: Australia
Question:
Case Study: Futuristic Construction Pty Ltd
This report contains a sensitivity analysis to understand the viability of the project.
Instructions:
What is your case project? simply in two paragraph describe your case project.
Provide Cash flow diagrams? Include Depreciation analysis in for cost analysis of each alternatives .
What is your case project’s key variable for sensitivity analysis? What was the assumed IRR?
Answer:
Introduction
Futuristic Construction Pty Ltd. has won the bid for the construction of the New Sydney Atrium Mall. The mall will be constructed by Futuristic Co. under a Design-Bid-Build basis for NSW Investment Corporation, a venture of the NSW Government formed along the lines of the Queensland Investment Corporation. As a result, Futuristic Co. has projected the costs of building and transferring the project at $ 1 , 54 , 640.00 . Upon the completion of the building phase of the project ( January 2018- December 2018), the ownership of the Mall will be transferred a 100% to NSW Investment Corporation. According to the contract, the highest amount that the NSW Investment Corporation would be willing to pay is 1,20,000 during the build phase of the project. In addition to this, the NSW will offer 33% of the Pre-tax revenues accrued from the parking lot of the mall in the form of parking lot fees. This revenue sharing will continue for five years, beginning in the first year of the operation of the mall. The tentative date for the operation of the mall is 1st January 2019.
Futuristic construction must obtain a loan in order to fulfil the deficit that would occur during the construction phase of the project. According to Futuristic, the loan payment will be a recurring cost that Futuristic Co. will have to incur during the next five years. However, the revenues collected from the parking lot will be more than sufficient , not only to be able to pay off the recurring costs but also, to make the project economically viable. This report contains a sensitivity analysis to understand the viability of the project.
Sensitivity Analysis
A cash flow diagram will help explain the cost inflows and outflows of the Project.
Figure 1 Cash Flow Diagram
The financial and economic benefit for cost analysis of investment project is based on forecast of quantifiable variables based on the approximately predicted forecast the value of these variables estimated and which cover a long time of period. The value of these variables for the most probable outcomes scenario or influenced by a great number of factors and the real value can be differ considerably from forecasted value depending on future development. The main purpose of the sensitivity analysis is to investigate the effect of the changes in project variable on forecasted based lines. It helps into following purposes –
Identified The Key Variables –
As listed earlier, the key economic benefit is derived from the payment made by NSW Investment Corporation and revenue sharing of the revenues accrued from the parking lot per year. According to the revenue sharing contract, 33% of the total parking fees collected will be earned very year as the Company’s share. The Contract is for revenue sharing and not ownership sharing. According to the projections provided by the NSW Investment Corporation, at $10 per three hours of parking fee (applicable to every vehicle after the first four hours of free parking) the economic benefit derived by the firm will average at $ 1 , 05 , 360 per annum. According to NSW Investment Corporation, these are the current expected revenues given the current market conditions. However, this is the average. Parking lot earnings are dependent on the number of visitors to the mall and vary considerably. Additionally, NSW Investment Corporation may be able to raise the parking lot fee. Hence, to understand the complete impact of the deal, the key revenue i.e. revenue from parking lot fees has been subject to a sensitivity analysis where in the worst, neutral and better economic conditions are considered. Worst economic conditions would be expected during an economic downturn where the number of visitors would fall and the parking lot fees would remain the same. The revenues in this scenario are not expected to drop beyond 50%. Hence, the worst conditions of the economic benefit would be considered at 50% of total projected revenues. Neutral economic condition explain the projected revnues. Best economic conditions would reflect a scenario where the number of visitors to the mall will increase and the mall will also be able to increase the parking lot fees. Under any scenario, the revenues are not expected to be more than 200% of the projections. Hence, 200% is considered as the best case scenario.
Investigation Of Result Of Probable Adverse Changes –
To investigate the result of probable adverse changes in the key variables are so much important its purpose in sensitivity analysis is to find the correct variable numbers on different economic condition for the project which gives the actual number of project analysis for the sensitivity analysis and make the correct decision making.
For Decision Making And Evaluation Of Project –
For the decision making sensitivity analysis is used and decision maker and senior manager to find the variance of the cost benefit of the project on different economic condition of the project and economy. So that if we will help them to make a plan in advance for the preparation of adverse economic condition for the project.
In the sensitivity analysis we can find the value of project and cash inflows and out flows in different economic condition and the decision makers are able to generate the correct and different net present value and internal rate of return of the project and different phase of the economy and project. This ultimately helps decision makers and higher management to find out the easiest and correct way of evaluation of the project and they are able to find that project should be accepted or project should not be accepted. Sensitivity analysis usually impacts the cash inflows and benefit of the company because cost are mostly similar in all economic conditions of the project duration. This helps into calculation of net correct value of the project and what could be the highest required rate of return for the investors to IRR.
Sensitivity Analysis Of The Company –
Original Cost And Benefit Of The Project –
Cost-Benefit – Input Values
Project Development
$ 53 , 120.00
Contract Drafting
$ 29 , 200.00
Bids and Contracts
$ 13 , 000.00
Grading Permits and Shopping Centre Construction Permits
$ 59 , 320.00
Total
$ 1 , 54 , 640.00
Plumbing
$ 1 , 680.00
Electric
$ 2 , 240.00
Painting
$ 4 , 000.00
Total
$ 7 , 920.00
Foundation
$ 52 , 880.00
Insider Work of Shopping Centre
$ 52 , 480.00
Total
$ 1 , 05 , 360.00
Discount Rate Used
3.00%
Project Cost-Benefit Analysis
Analysis Variables:
Enter values for the cost-benefit analysis in the INPUT_VALUES worksheet.
Discount Rate Used
$ 0
Annual Benefits
$ 1 , 05 , 360.00
Annual Operational Costs
$ 7 , 920.00
One-Time Development Cost
$ 1 , 54 , 640.00
Year of Project
$ –
$ 1
$ 2
$ 3
$ 4
$ 5
TOTALS
Economic Benefit
$ –
$ 1 , 05 , 360
$ 1 , 05 , 360
$ 1 , 05 , 360
$ 1 , 05 , 360
$ 1 , 05 , 360
Discount Rate
$ 1
$ 1
$ 1
$ 1
$ 1
$ 1
PV of Benefits
$ –
$ 1 , 02 , 291
$ 99 , 312
$ 96 , 419
$ 93 , 611
$ 90 , 884
NPV of all BENEFITS
$ –
$ 1 , 02 , 291
$ 2 , 01 , 603
$ 2 , 98 , 022
$ 3 , 91 , 633
$ 4 , 82 , 518
$ 4 , 82 , 518
One-Time COSTS
$ ( 1 , 54 , 640 )
Recurring Costs
$ –
$ ( 7 , 920 )
$ ( 7 , 920 )
$ ( 7 , 920 )
$ ( 7 , 920 )
$ ( 7 , 920 )
Discount Rate
$ 1
$ 1
$ 1
$ 1
$ 1
$ 1
PV of Recurring Costs
$ –
$ ( 7 , 689 )
$ ( 7 , 465 )
$ ( 7 , 248 )
$ ( 7 , 037 )
$ ( 6 , 832 )
NPV of all COSTS
$ ( 1 , 54 , 640 )
$ ( 1 , 62 , 329 )
$ ( 1 , 69 , 795 )
$ ( 1 , 77 , 043 )
$ ( 1 , 84 , 079 )
$ ( 1 , 90 , 911 )
$ ( 1 , 90 , 911 )
Overall NPV
$ 2 , 91 , 607
Economic Condition Wise Analysis:
>
Assumed that we have 3 Economic Condition
Best Economic Condition
200%
of current value
Neutral Economic Condition
100%
of current Value
Worst Economic Condition
50%
of current value
Best Economic Condition Valuations –
Best Economic Condition Npv Calculation
0
1
2
3
4
5
TOTALS
Economic Benefit
$ –
$ 2 , 10 , 720.00
$ 2 , 10 , 720.00
$ 2 , 10 , 720.00
$ 2 , 10 , 720.00
$ 2 , 10 , 720.00
Discount Rate
$ 1.00
$ 0.97
$ 0.94
$ 0.92
$ 0.89
$ 0.86
PV of Benefits
$ –
$ 2 , 04 , 588.05
$ 1 , 98 , 624.67
$ 1 , 92 , 829.87
$ 1 , 87 , 224.72
$ 1 , 81 , 767.07
NPV of all BENEFITS
$ –
$ 2 , 04 , 588.05
$ 4 , 03 , 212.72
$ 5 , 96 , 042.59
$ 7 , 83 , 267.31
$ 9 , 65 , 034.38
$ 9 , 65 , 034.38
One-Time COSTS
$ ( 1 , 54 , 640.00 )
Recurring Costs
$ –
$ ( 7 , 920.00 )
$ ( 7 , 920.00 )
$ ( 7 , 920.00 )
$ ( 7 , 920.00 )
$ ( 7 , 920.00 )
Discount Rate
$ 1.00
$ 0.97
$ 0.94
$ 0.92
$ 0.89
$ 0.86
PV of Recurring Costs
$ –
$ ( 7 , 689.32 )
$ ( 7 , 465.36 )
$ ( 7 , 247.92 )
$ ( 7 , 036.82 )
$ ( 6 , 831.86 )
NPV of all COSTS
$ ( 1 , 54 , 640.00 )
$ ( 1 , 62 , 329.32 )
$ ( 1 , 69 , 794.68 )
$ ( 1 , 77 , 042.60 )
$ ( 1 , 84 , 079.42 )
$ ( 1 , 90 , 911.28 )
$ ( 1 , 90 , 911.28 )
Overall NPV
$ 7 , 74 , 123.10
Break Even Analysis –
Year
0
1
2
3
4
5
NPV of all BENEFITS
$ –
$ 2 , 04 , 588.05
$ 4 , 03 , 212.72
$ 5 , 96 , 042.59
$ 7 , 83 , 267.31
$ 9 , 65 , 034.38
NPV of all COSTS
$ 1 , 54 , 640.00
$ 1 , 62 , 329.32
$ 1 , 69 , 794.68
$ 1 , 77 , 042.60
$ 1 , 84 , 079.42
$ 1 , 90 , 911.28
Neutral Economic Condition:
Neutral Economic Condition NPV calculation
$ –
$ 1
$ 2
$ 3
$ 4
$ 5
TOTALS
Economic Benefit
$ –
$ 1 , 05 , 360
$ 1 , 05 , 360
$ 1 , 05 , 360
$ 1 , 05 , 360
$ 1 , 05 , 360
Discount Rate
$ 1
$ 1
$ 1
$ 1
$ 1
$ 1
PV of Benefits
$ –
$ 1 , 02 , 294
$ 99 , 312
$ 96 , 415
$ 93 , 612
$ 90 , 884
NPV of all BENEFITS
$ –
$ 1 , 02 , 294
$ 2 , 01 , 606
$ 2 , 98 , 021
$ 3 , 91 , 634
$ 4 , 82 , 517
$ 4 , 82 , 517
One-Time COSTS
$ ( 1 , 54 , 640 )
Recurring Costs
$ –
$ ( 7 , 920 )
$ ( 7 , 920 )
$ ( 7 , 920 )
$ ( 7 , 920 )
$ ( 7 , 920 )
Discount Rate
$ 1
$ 1
$ 1
$ 1
$ 1
$ 1
PV of Recurring Costs
$ –
$ ( 7 , 689 )
$ ( 7 , 465 )
$ ( 7 , 248 )
$ ( 7 , 037 )
$ ( 6 , 832 )
NPV of all COSTS
$ ( 1 , 54 , 640 )
$ ( 1 , 62 , 329 )
$ ( 1 , 69 , 795 )
$ ( 1 , 77 , 043 )
$ ( 1 , 84 , 079 )
$ ( 1 , 90 , 911 )
$ ( 1 , 90 , 911 )
Overall NPV
$ 2 , 91 , 606
Break Even Analysis –
Year
0
1
2
3
4
5
NPV of all BENEFITS
$ –
$ 2,04,588.05
$ 4,03,212.72
$ 5,96,042.59
$ 7,83,267.31
$ 9,65,034.38
NPV of all COSTS
$ 1,54,640.00
$ 1,62,329.32
$ 1,69,794.68
$ 1,77,042.60
$ 1,84,079.42
$ 1,90,911.28
Worst Economic Condition –
Worst Economic Condition NPV calculation
$ –
$ 1
$ 2
$ 3
$ 4
$ 5
TOTALS
Economic Benefit
$ –
$ 52 , 680
$ 52 , 680
$ 52 , 680
$ 52 , 680
$ 52 , 680
Discount Rate
$ 1
$ 1
$ 1
$ 1
$ 1
$ 1
PV of Benefits
$ –
$ 51 , 147
$ 49 , 656
$ 48 , 207
$ 46 , 806
$ 45 , 442
NPV of all BENEFITS
$ –
$ 51 , 147
$ 1 , 00 , 803
$ 1 , 49 , 011
$ 1 , 95 , 817
$ 2 , 41 , 259
$ 2 , 41 , 259
One-Time COSTS
$ ( 1 , 54 , 640 )
Recurring Costs
$ –
$ ( 7 , 920 )
$ ( 7 , 920 )
$ ( 7 , 920 )
$ ( 7 , 920 )
$ ( 7 , 920 )
Discount Rate
$ 1
$ 1
$ 1
$ 1
$ 1
$ 1
PV of Recurring Costs
$ –
$ ( 7 , 689 )
$ ( 7 , 465 )
$ ( 7 , 248 )
$ ( 7 , 037 )
$ ( 6 , 832 )
NPV of all COSTS
$ ( 1 , 54 , 640 )
$ ( 1 , 62 , 329 )
$ ( 1 , 69 , 795 )
$ ( 1 , 77 , 043 )
$ ( 1 , 84 , 079 )
$ ( 1 , 90 , 911 )
$ ( 1 , 90 , 911 )
Overall NPV
$ 50 , 347
Break Even Analysis –
Year
0
1
2
3
4
5
NPV of all BENEFITS
$ –
$ 51,147.01
$ 1,00,803.18
$ 1,49,010.65
$ 1,95,816.83
$ 2,41,258.60
NPV of all COSTS
$ 1,54,640.00
$ 1,62,329.32
$ 1,69,794.68
$ 1,77,042.60
$ 1,84,079.42
$ 1,90,911.28
Analysis –
In this project, it is assumed that there are following three economic conditions for the project –
Best Economic Conditions
Neutral Economic Conditions
Worst Economic Conditions
Analysis Of Best Economic Conditions –
In this economic conditions, it is assumed that company’s total economic benefit would be 200 % of the current economic benefit which will make the double profit for the project but cost would remain the same because it will not impact the cost in anyway. In this conditions, company break – even point of the project is come in lessor year rather than other one because in this conditions company will generate more profit due to its favourable conditions and as per the above analysis, it is the best phase of the company. Net present value in this phase is $ 7,74,123.10.
Analysis Of Neutral Economic Conditions –
In this conditions, project will run in same phase as the company has expected and net present value and profitability of the company would be same. As this is a neutral phase, so company would not need to do extra analysis of this phase and net present value would be same as company expected and it would be $ 2,91,606. In this phase, company breakeven point will take more years and time to capture its cost.
Analysis Of Worst Economic Conditions –
In this phase, it is assumed that company will generate 50 % of its benefit of current value of economic benefit which will make company profit in to half, however, cost will remain the same and there could be changes to improvement in cost as well. In this conditions, net present value of the project will be $ 50,347. Hence, company breakeven point will take highest year to capture is cost and this is the worst conditions for the project.
Depreciation Analysis
Depreciation is not a paid up cost and has not been included in the cost analysis. Given the experience of the previous projects of the Company, commercial projects tend to have a life cycle of 25 years. Hence, it is expected that there will be a depreciation of 4% per annum on a straight line basis. However, the ownership of project will be transferred to NSW Investment Corporation and shall not be listed as an asset for the Company. Hence, depreciation is not applicable. No depreciation is expected in the build phase of the project.
Year
Depreciation (in $)
After Depreciation Value (in $)
Year 0
0
154,640
Year 1
6185.6
148454.4
Year 2
6185.6
142268.8
Year 3
6185.6
136083.2
Year 4
6185.6
129897.6
Year 5
6185.6
123712
Year 6
6185.6
117526.4
Year 7
6185.6
111340.8
Year 8
6185.6
105155.2
Year 9
6185.6
98969.6
Year 10
6185.6
92784
Year 11
6185.6
86598.4
Year 12
6185.6
80412.8
Year 13
6185.6
74227.2
Year 14
6185.6
68041.6
Year 15
6185.6
61856
Year 16
6185.6
55670.4
Year 17
6185.6
49484.8
Year 18
6185.6
43299.2
Year 19
6185.6
37113.6
Year 20
6185.6
30928
Year 21
6185.6
24742.4
Year 22
6185.6
18556.8
Year 23
6185.6
12371.2
Year 24
6185.6
6185.6
Year 25
6185.6
0
Conclusion
On the basis of the above explanation, we can say that the financial and economic benefit for cost analysis of investment project is based on forecast of quantifiable variables based on the approximately predicted forecast the value of these variables estimated and which cover a long time of period. The value of these variables for the most probable outcomes scenario or influenced by a great number of factors and the real value can be differ considerably from forecasted value depending on future development. In the sensitivity analysis we can find the value of project and cash inflows and out flows in different economic condition and the decision makers are able to generate the correct and different net present value and internal rate of return of the project and different phase of the economy and project. This ultimately helps decision makers and higher management to find out the easiest and correct way of evaluation of the project and they are able to find that project should be accepted or project should not be accepted. So that as per the above analysis in all conditions of the economy, it could be find that company is able to generate net present value in positive term. Hence, company should accept this project.
References
David. J. Pannell, 1997, “Sensitivity analysis: strategies, methods, concepts, examples” Martina Bris, 2017, “SENSITIVITY ANALYSIS AS A MANAGERIAL DECISION MAKING TOOL”
Cheyenne O, 2018, “Sensitivity Analysis: Definition, Uses & Importance”
Free Membership to World’s Largest Sample Bank
To View this & another 50000+ free samples. Please put
your valid email id.
Yes, alert me for offers and important updates
Submit
Download Sample Now
Earn back the money you have spent on the downloaded sample by uploading a unique assignment/study material/research material you have. After we assess the authenticity of the uploaded content, you will get 100% money back in your wallet within 7 days.
UploadUnique Document
DocumentUnder Evaluation
Get Moneyinto Your Wallet
Total 21 pages
PAY 13 USD TO DOWNLOAD
*The content must not be available online or in our existing Database to qualify as
unique.
Cite This Work
To export a reference to this article please select a referencing stye below:
APA
MLA
Harvard
OSCOLA
Vancouver
Essay Worldwide. (2021). Project Development And Optimisation. Retrieved from https://essayworldwide.com//free-samples/sbm3307-project-development-and-optimisation/case-study-of-futuristic-construction-pty-ltd.
“Project Development And Optimisation.” Essay Worldwide, 2021, https://essayworldwide.com//free-samples/sbm3307-project-development-and-optimisation/case-study-of-futuristic-construction-pty-ltd.
Essay Worldwide (2021) Project Development And Optimisation [Online]. Available from: https://essayworldwide.com//free-samples/sbm3307-project-development-and-optimisation/case-study-of-futuristic-construction-pty-ltd.html[Accessed 18 December 2021].
Essay Worldwide. ‘Project Development And Optimisation’ (Essay Worldwide, 2021)
Essay Worldwide. Project Development And Optimisation [Internet]. Essay Worldwide. 2021 [cited 18 December 2021]. Available from: https://essayworldwide.com//free-samples/sbm3307-project-development-and-optimisation/case-study-of-futuristic-construction-pty-ltd.
×
×
Thank you for your interest
The respective sample has been mail to your register email id
×
CONGRATS!
$20 Credited
successfully in your wallet.
* $5 to be used on order value more than $50. Valid for
only 1
month.
Account created successfully!
We have sent login details on your registered email.
User:
Password:
Students struggling with literature reviews shall no more feel the stress of overcoming the odds. essayworldwide.com has roped in some of the most diligent academic writers dedicated to compose exemplary literature reviews. So, if you don’t know how to write a literature review, stop panicking and allow us to do the needful instead. We acknowledge the fact that writing literature review papers is no child’s play. So, ask us to “write my paper on various research topics”, and go stress-free.
Latest Management Samples
}
MPM755 Building Success In Commerce
Download :
0 | Pages :
9
Course Code: MPM755
University: Deakin University
MyAssignmentHelp.com is not sponsored or endorsed by this college or university
Country: Australia
Answers:
Introduction
The process of developing a successful business entity requires a multidimensional analysis of several factors that relate to the internal and external environment in commerce. The areas covered in this current unit are essential in transforming the business perspective regarding the key commerce factors such as ethics, technology, culture, entrepreneurship, leadership, culture, and globalization (Nzelibe, 1996; Barza, 2…
Read
More
SNM660 Evidence Based Practice
Download :
0 | Pages :
8
Course Code: SNM660
University: The University Of Sheffield
MyAssignmentHelp.com is not sponsored or endorsed by this college or university
Country: United Kingdom
Answers:
Critical reflection on the objective, design, methodology and outcome of the research undertaken Assessment-I
Smoking and tobacco addiction is one of the few among the most basic general restorative issues, particularly to developed nations such as the UK. It has been represented that among all risk segments smoking is the fourth driving purpose behind infections and other several ailments like asthma, breathing and problems in the l…
Read
More
Tags:
Australia Maidstone Management Business management with marketing University of New South Wales Masters in Business Administration
BSBHRM513 Manage Workforce Planning
Download :
0 | Pages :
20
Course Code: BSBHRM513
University: Tafe NSW
MyAssignmentHelp.com is not sponsored or endorsed by this college or university
Country: Australia
Answer:
Task 1
1.0 Data on staff turnover and demographics
That includes the staffing information of JKL industries for the fiscal year of 2014-15, it can be said that the company is having problems related to employee turnover. For the role of Senior Manager in Sydney, the organization needs 4 managers; however, one manager is exiting. It will make one empty position which might hurt the decision making process. On the other hand, In Brisba…
Read
More
MKT2031 Issues In Small Business And Entrepreneurship
Download :
0 | Pages :
5
Course Code: MKT2031
University: University Of Northampton
MyAssignmentHelp.com is not sponsored or endorsed by this college or university
Country: United Kingdom
Answer:
Entrepreneurial ventures
Entrepreneurship is the capacity and willingness to develop, manage, and put in order operations of any business venture with an intention to make profits despite the risks that may be involved in such venture. Small and large businesses have a vital role to play in the overall performance of the economy. It is, therefore, necessary to consider the difference between entrepreneurial ventures, individual, and c…
Read
More
Tags:
Turkey Istanbul Management University of Employee Masters in Business Administration
MN506 System Management
Download :
0 | Pages :
7
Course Code: MN506
University: Melbourne Institute Of Technology
MyAssignmentHelp.com is not sponsored or endorsed by this college or university
Country: Australia
Answer:
Introduction
An operating system (OS) is defined as a system software that is installed in the systems for the management of the hardware along with the other software resources. Every computer system and mobile device requires an operating system for functioning and execution of operations. There is a great use of mobile devices such as tablets and Smartphones that has increased. One of the widely used and implemented operating syste…
Read
More
Tags:
Australia Cheltenham Computer Science Litigation and Dispute Management University of New South Wales Information Technology
Next
Our essay writers will gladly help you with:
Powered by essayworldwide.com