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

Question utilizing the concepts learned throughout the

Question: Utilizing the concepts learned throughout the course, write a Final Paper on one of the following scenarios: • Option One: You are a consultant with 10 years experience in the health care insurance industry. A ...

Discussion your initial discussion thread is due on day 3

Discussion: Your initial discussion thread is due on Day 3 (Thursday) and you have until Day 7 (Monday) to respond to your classmates. Your grade will reflect both the quality of your initial post and the depth of your r ...

Question financial ratios analysis and comparison

Question: Financial Ratios Analysis and Comparison Paper Prior to completing this assignment, review Chapter 10 and 12 in your course text. You are a mid-level manager in a health care organization and you have been aske ...

Grant technologies needs 300000 to pay its supplier grants

Grant Technologies needs $300,000 to pay its supplier. Grant's bank is offering a 210-day simple interest loan with a quoted interest rate of 11 percent and a 20 percent compensating balance requirement. Assuming there a ...

Franks is looking at a new sausage system with an installed

Franks is looking at a new sausage system with an installed cost of $375,000. This cost will be depreciated straight-line to zero over the project's five-year life, at the end of which the sausage system can be scrapped ...

Market-value ratios garret industries has a priceearnings

(?Market-value ratios?) Garret Industries has a? price/earnings ratio of 19.46X a. If? Garret's earnings per share is ?$1.65?, what is the price per share of? Garret's stock? b. Using the price per share you found in par ...

You are planning to make annual deposits of 4440 into a

You are planning to make annual deposits of $4,440 into a retirement account that pays 9 percent interest compounded monthly. How large will your account balance be in 32 years?  (Do not round intermediate calculations a ...

One year ago you bought a put option on 125000 euros with

One year ago, you bought a put option on 125,000 euros with an expiration date of one year. You paid a premium on the put option of $.05 per unit. The exercise price was $1.36. Assume that one year ago, the spot rate of ...

Common stock versus warrant investment tom baldwin can

Common stock versus warrant investment Tom Baldwin can invest $6,300 in the common stock or the warrants of Lexington Life Insurance. The common stock is currently selling for $30 per share. Its warrants, which provide f ...

Call optionnbspcarol krebs is considering buying 100 shares

Call option  Carol Krebs is considering buying 100 shares of Sooner Products, Inc., at $62 per share. Because she has read that the firm will probably soon receive certain large orders from abroad, she expects the price ...

  • 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

Why might a bank avoid the use of interest rate swaps even

Why might a bank avoid the use of interest rate swaps, even when the institution is exposed to significant interest rate

Describe the difference between zero coupon bonds and

Describe the difference between zero coupon bonds and coupon bonds. Under what conditions will a coupon bond sell at a p

Compute the present value of an annuity of 880 per year

Compute the present value of an annuity of $ 880 per year for 16 years, given a discount rate of 6 percent per annum. As

Compute the present value of an 1150 payment made in ten

Compute the present value of an $1,150 payment made in ten years when the discount rate is 12 percent. (Do not round int

Compute the present value of an annuity of 699 per year

Compute the present value of an annuity of $ 699 per year for 19 years, given a discount rate of 6 percent per annum. As