Ask Question, Ask an Expert

+1-415-315-9853

info@mywordsolution.com

Ask Basic Finance Expert

The Proposal

The Research and Development Division of your company has just developed a latest gaming system called the Zed Box.  The R&D Division give $800,000 for developing this product and the Marketing Division has given another $210,000 to assess the market demand.  They think that the Zed Box system has superior graphics and speed, and will have great market appeal at a competitive price of $225.  The Marketing Division estimates the following demand for the Zed Box:

Year    Units
2012    15,500
2013    30,000
2014    30,000
2015    30,000
2016    5,000

After that time they think there would be no more sales of the product as newer products become accessible. The Zed Box is expected to cost $132 each to manufacture (variable cost). Additionally, fixed production costs are estimated at $1 million per year.  The manufacturing equipment necessary to create the games costs $2,800,000 million to purchase and would be depreciated at a 30 percent CCA rate.  The manufacturing equipment is expected to have salvage value equivalent to 15% of the initial cost.  We would need to invest $350,000 in net working capital up front (primarily for inventory) and NWC will rise to 18% of sales.  The NWC will be recovered at the end of the project.  The required return is 10 percent, and the tax rate is expected to be 42 percent. 

Requirements

1. Using an Excel spreadsheet:

• Find out the NPV and IRR of the Zed Box project using the pro forma financial statement technique to determine cash flows.

• Enter the input variables in cells of their own at the top of the spreadsheet (so it is easier to do sensitivity calculations). 

• Set up the essential equations by referencing to the input variable cells. The spreadsheet should be formula driven; don’t put any numbers in equations, only cell references.

• Use Excel’s built-in functions wherever probable (e.g. PV and IRR functions). 

• HINTS:  Your answer, the NPV of the proposal, must be $41,384 using the base case variables as stated in the proposal above.  Appendix 10B in the text shows an ex of a similar spreadsheet problem.

2. Breakeven analysis (cash B/E point only)

Set up a formula in Excel (this formula is not built-in) to compute the cash breakeven point for the base case. 

3. Sensitivity analysis

a. Identify all the variables used in the proposal that are estimates or are subject to change during the life of the project. Briefly describe why these variables might change.

b. Select 2 variables that you identified above on which to do sensitivity analysis:

• Change these 2 variables (one at a time) in small increments through a fairly broad range of values using your Excel spreadsheet, and show how sensitive the project is to changes in these two variables. Remember, the better your sensitivity analysis, the more information it will give you to interpret and develop your recommendation.

• Present your sensitivity analysis in two Excel tables that summarize the results of your sensitivity analysis (i.e. the NPV, IRR and Breakeven Analysis results at the different values for the input variables).  You will need Copy/Paste Special/Value to paste the changed values into your tables.  Otherwise the values in your tables will keep changing when you change the input variables.
 
4. Recommendation

Use the results you obtained in the NPV, IRR, breakeven and sensitivity analysis above to prepare a one page report on your findings and recommend whether or not we should precede with the project.

Basic Finance, Finance

  • Category:- Basic Finance
  • Reference No.:- M91375

Have any Question? 


Related Questions in Basic Finance

An article in the economist magazine in 2010 observed the

An article in the Economist magazine in 2010 observed: "The euro's slide implies that the [euro] zone's members will be relying on foreign demand, not their own, to restore their fortunes." a. What does the article mean ...

Distinguish between high- and low-quality internet

Distinguish between high- and low-quality Internet sources. Imagine that a person you admire is coming to speak on campus. You have been selected to introduce the speaker to your entire graduating class. Of course you wa ...

Levi strauss amp company no longer made in the usalevi

LEVI STRAUSS & COMPANY NO LONGER "MADE IN THE USA" Levi Strauss & Company (LS&C) of San Francisco, California, has been in the clothing business for 150 years.The company developed and set the standard for denim jeans an ...

1 consider the four principles of ethical research with

1. Consider the four principles of ethical research with human participants outlined in the chapter. What procedures are used by behavioral scientists to help ensure that their research conforms to these principles? 2. W ...

Please put the answer in a word document or excel

Please put the answer in a word document or excel spreadsheet. Thank you - see attached file first.  Calculate the expected return and standard deviation of for single stocks and portfolio You have estimated the followin ...

A company you are researching has common stock with a beta

A company you are researching has common stock with a beta of 1.20. Currently, Treasury bills yield 4%, and the market portfolio offers an expected return of 13%. The company finances 20% of its assets with debt that has ...

Build on the design you created in question to test the

Build on the design you created in Question to test the hypothesis that the effects of watching violent TV shows will be greater for boys than for girls. (What kind of design is this?) Question Design a randomized groups ...

The past five monthly returns for pg company are 220

The past five monthly returns for PG Company are 2.20 percent, -3.4 percent, 5.20 percent, 4.7 percent, and 2.9 percent. What is the average monthly return?

1 an anonymous billionaire investor was quoted in the wall

1. An anonymous billionaire investor was quoted in the Wall Street Journal as asking: "Has there ever been a carry trade that hasn't ended badly?" What is a carry trade? Why might it end badly? 2. Interest rates on U.S. ...

Suppose the lease on a certain space will expire at the

Suppose the lease on a certain space will expire at the beginning of 2010. You believe that the probability of the existing tenant renewing is 75 percent. If they renew, you will need to spend only an estimated $5.00/SF ...

  • 4,153,160 Questions Asked
  • 13,132 Experts
  • 2,558,936 Questions Answered

Ask Experts for help!!

Looking for Assignment Help?

Start excelling in your Courses, Get help with Assignment

Write us your full requirement for evaluation and you will receive response within 20 minutes turnaround time.

Ask Now Help with Problems, Get a Best Answer

WalMart Identification of theory and critical discussion

Drawing on the prescribed text and/or relevant academic literature, produce a paper which discusses the nature of group

Section onea in an atwood machine suppose two objects of

SECTION ONE (a) In an Atwood Machine, suppose two objects of unequal mass are hung vertically over a frictionless

Part 1you work in hr for a company that operates a factory

Part 1: You work in HR for a company that operates a factory manufacturing fiberglass. There are several hundred empl

Details on advanced accounting paperthis paper is intended

DETAILS ON ADVANCED ACCOUNTING PAPER This paper is intended for students to apply the theoretical knowledge around ac

Create a provider database and related reports and queries

Create a provider database and related reports and queries to capture contact information for potential PC component pro