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

Conflicts of interest are a type of one of the problems

Conflicts of interest are a type of one of the problems created by asymmetric information. Describe the problem that can happen when an institution provides multiple services?

You are running a hot internet company analysts predict

You are running a hot Internet company. Analysts predict that its earnings will grow at 20 % per year for the next five years. After that, as competition increases, earnings growth is expected to slow to 6% per year and ...

How has the nyse responded to the technological challenge

How has the NYSE responded to the technological challenge posed by NASDAQ and the trend toward more global financial markets?

Please answer the following questions1 find the required

Please answer the following questions: 1. Find the required return for a stock, given that the current dividend is $2.75 per share, the dividend growth rate is 6.5 percent, and the stock price is $105.00 per share. 2. A ...

In 1989 the economist paul samuelson rated warren buffett

In 1989, the economist Paul Samuelson rated Warren Buffett the greatest stock picker in the country. Yet Samuelson warned against buying Berkshire Hathaway stock. He wrote that "knowledge of Buffett's skills may be alrea ...

Tafkap industries has 5 million shares of stock outstanding

TAFKAP Industries has 5 million shares of stock outstanding selling at $13 per share, and an issue of $30 million in 8.5 percent annual coupon bonds with a maturity of 10 years, selling at 107 percent of par. Assume TAFK ...

A investor was considering purchasing treasury bonds

An investor was considering purchasing Treasury bonds. Five-year bonds had a 3% yield and 2-year bonds had 2% yield. The investor chose the 5-year bond at a par price for a 3% yield. Subsequently, even though market inte ...

Market view video presentationbackground informationthe

MARKET VIEW VIDEO PRESENTATION Background information The foreign exchange market is an ever-so-changing area of the financial markets. In the foreign exchange market we see extremely rapid movements in exchange rates wi ...

What is a prospectuswhat are the differences among a

What is a prospectus? What are the differences among a prospectus, a registration statement, and a bond indenture?

Compare and contrast financial management traits of public

Compare and contrast financial management traits of public sector/ NFP virus the private sector. Secondly, opine on what financial management traits of the private sector are worth "stealing"/ replicating to the benefit ...

  • 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

A cola-dispensing machine is set to dispense 9 ounces of

A cola-dispensing machine is set to dispense 9 ounces of cola per cup, with a standard deviation of 1.0 ounce. The manuf

What is marketingbullwhat is marketing think back to your

What is Marketing? • "What is marketing"? Think back to your impressions before you started this class versus how you

Question -your client david smith runs a small it

QUESTION - Your client, David Smith runs a small IT consulting business specialising in computer software and techno

Inspection of a random sample of 22 aircraft showed that 15

Inspection of a random sample of 22 aircraft showed that 15 needed repairs to fix a wiring problem that might compromise

Effective hrmquestionhow can an effective hrm system help

Effective HRM Question How can an effective HRM system help facilitate the achievement of an organization's strate