Ask Question, Ask an Expert


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. 


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

1 discuss some advantages and disadvantages to consider

1. Discuss some advantages and disadvantages to consider when considering FDI in a developing nation. 2. Identify a business that is not already franchising but has potential for international franchise success. Support ...

Shelton inc has sales of 393000 costs of 181000

Shelton, Inc., has sales of $393,000, costs of $181,000, depreciation expense of $46,000, interest expense of $27,000, and a tax rate of 30 percent. (Do not round intermediate calculations.) What is the net income for th ...

1 describe the difference between a buyer taking title

1. Describe the difference between a buyer taking title subject to the mortgage versus assuming the mortgage. 2. Explain the difference between the equity right of redemption and the statutory right of redemption. 3. Exp ...

1 given initial investment of 500000 project life of 5

1. Given initial investment of $500,000, project life of 5 years, salvage of $50,000, CCA rate of 20%, tax rate of 40%, and required return of 15%, what is the undepreciated cost of capital at the end of Year 3? Remember ...

1 what is a mortgage pay-through bond mptb how does it

1. What is a mortgage pay-through bond (MPTB)? How does it resemble a mortgage-backed bond (MBB)? How does it differ? 2. Are the overcollateralization requirements for mortgage pay-through bonds the same as for mortgage- ...

Explain why option traders often use spreads instead of

Explain why option traders often use spreads instead of simple long or short options and combined positions of options and stock ? Suppose that an option trader has a call bull spread. The stock price has risen substanti ...

Consider a us investor who owns a portfolio of japanese

Consider a U.S. investor who owns a portfolio of Japanese securities worth 160 million japanese yen. In order to hedge to currency risk, he considers buying currency puts on yen instead of selling futures contracts. In P ...

Problem -the balance sheet of perseverance corporation on

Problem - The balance sheet of PERSEVERANCE CORPORATION on December 31, 2005, includes the following cash and receivable balances: Cash - Davao Bank   P 45,000 Currency and coins   16,000 Petty cash fund   1,000 Cash in ...

The stock of company a has a beta of 15 the return of

The stock of company A has a beta of 1.5. The return of market portfolio is 9% and the risk-free rate is1%. 1) According to the Capital Asset Pricing Model (CAPM), what is the expected return of this stock? 2) Assuming t ...

A company forecasts free cash flow next year to be 4

A company forecasts free cash flow next year to be $4 million, $8 million in two years, and $12 million in 3 years. Thereafter, free cash flow is projected to grow at a constant rate of 3% per year forever. If the overal ...

  • 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

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

Describe what you learned about the impact of economic

Describe what you learned about the impact of economic, social, and demographic trends affecting the US labor environmen