#### Details of this Paper

##### Build a Model

**Description**

solution

**Question**

Build a Model: Issues in Capital Budgeting;Start with the partial model in the file Ch11 P18 Build a Model.xls on the textbook?s Web site. Webmasters.com has developed a powerful new server that would be used for corporations? Internet activities. It would cost $10 million at Year 0 to buy the equipment necessary to manufacture the server. The project would require net working capital at the beginning of a year in an amount equal to 10% of the year?s projected sales;NOWC0 = 10%(Sales1). The servers would sell for $24,000 per unit, and Webmasters believes that variable costs would amount to $17,500 per unit. After Year 1, the sales price and variable costs will increase at the inflation rate of 3%. The company?s nonvariable costs would be $1 million at Year 1 and would increase with inflation. The server project would have a life of 4 years. If the project is undertaken, it must be continued for the entire 4 years. Also, the project?s returns are expected to be highly correlated with returns on the firm?s other assets. The firm believes it could sell 1,000 units per year.;The equipment would be depreciated over a 5-year period, using MACRS rates. The estimated market value of the equipment at the end of the project?s 4-year life is $500,000. Webmasters? federal-plus-state tax rate is 40%. Its cost of capital is 10% for average-risk projects, defined as projects with an NPV coefficient of variation between 0.8 and 1.2.;Low-risk projects are evaluated with aWACC of 8% and high-risk projects at 13%.;a. Develop a spreadsheet model, and use it to find the project?s NPV, IRR, andpayback.;b. Now conduct a sensitivity analysis to determine the sensitivity of NPV to changes inthe sales price, variable costs per unit, and number of units sold. Set these variables?values at 10% and 20% above and below their base-case values. Include a graph inyour analysis.;c. Now conduct a scenario analysis. Assume that there is a 25% probability that best-caseconditions, with each of the variables discussed in part b being 20% better than itsbase-case value, will occur. There is a 25% probability of worst-case conditions, withthe variables 20% worse than base, and a 50% probability of base-case conditions.;d. If the project appears to be more or less risky than an average project, find its riskadjustedNPV, IRR, and payback.;e. On the basis of information in the problem, would you recommend that the project be;accepted?

Paper#35643 | Written in 18-Jul-2015

Price :*$22*