Chapter 13. Solution to Ch 13-11 Build a Model
Webmasters.com has developed a powerful new server that would be used for corporations’ Internet activities. It would cost $10 million to buy the equipment necessary to manufacture the server, and it would require net working capital equal to 10% of sales. The servers would sell for $24,000 per unit, and Webmasters believes that variable costs would amount to $17,500 per unit. After the first year, the sales price and variable costs would increase at the inflation rate of 3%. The company’s fixed costs would be $1 million per year, and would increase with inflation. It would take one year to buy the required equipment and set up operations, and 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 a coefficient of variation for NPV between 0.8 and 1.2. Low risk projects are evaluated with a WACC of 8%, and high risk projects at 13%.
a. Develop a spreadsheet model and use it to find the project’s NPV, IRR, and payback.
Key Output: NPV =
Part 1. Input Data (in thousands of dollars) IRR =
Equipment cost $10.000
Net Operating WC/sales 10% Market value of equipment in 2006 $500
First year sales (in units) 1.000 Tax rate 40%
Sales price per unit $24.00 WACC 10%
Variable cost per unit $17.50 Inflation 3.0%
Fixed costs $1.000
Part 2. Depreciation and Amortization Schedule Years Accum’d
Year Initial Cost 1 2 3 4 Depr’n
Equipment Depr’n Rate 20.0% 32.0% 19.0% 12.0%
Equipment Depr’n, Dollars
Ending Bk Val: Cost – Accum Dep’rn
Part 3. Net Salvage Values, in Year 4 Equipment
Estimated Market Value in Year 4
Book Value in Year 4
Expected Gain or Loss
Taxes paid or tax credit
Net cash flow from salvage
Part 4. Projected Net Cash Flows (Time line of annual cash flows)
Years 0 1 2 3 4
Investment Outlays at Time Zero:
Operating Cash Flows over the Project’s Life:
Fixed operating costs
Oper. income before taxes (EBIT)
Taxes on operating income (40%)
Net Operating Profit After Taxes (NOPAT)
Add back depreciation
Operating cash flow
Terminal Year Cash Flows:
Required level of net operating working capital $0 $0 $0 $0 $0
Required investment in NOWC $0 $0 $0 $0 $0
Terminal Year Cash Flows:
Net salvage value 0
Net Cash Flow (Time line of cash flows) $0 $0 $0 $0 $0
Part 5. Key Output: Appraisal of the Proposed Project
Net Present Value (at 10%) $0
Payback (See calculation below) 0.00
Data for Payback Years 0 1 2 3 4
Cumulative CF from Row 53 0 0 0 0 0
IF Function to find payback FALSE FALSE FALSE FALSE
b. Now conduct a sensitivity analysis to determine the sensitivity of NPV to changes in the 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 in your analysis.
Part 6. Evaluating Risk: Sensitivity Analysis
I. Sensitivity of NPV to Changes in Inputs. Here we use an Excel “Data Table” to find NPV different unit sales, holding other thing constant.
% Deviation 1st YEAR UNIT SALES % Deviation WACC
from Units NPV from NPV
Base Case Sold $0 Base Case WACC 0
-20% 800 $0 -20% 8.0% $0
-10% 900 $0 -10% 9.0% $0
$0 0% 10.0% $0
10% 1.100 $0 10% 11.0% $0
20% 1.200 $0 20% 12.0% $0
% Deviation VARIABLE COSTS % Deviation SALES PRICE
from Variable NPV from Sales NPV
Base Case Costs $0 Base Case Price $0
-20% $14.00 $0 -20% $19.20 $0
-10% $15.75 $0 -10% $21.60 $0
0% $17.50 $0 0% $24.00 $0
10% $19.25 $0 10% $26.40 $0
20% $21.00 $0 20% $28.80 $0
% Deviation FIXED COSTS Note about data tables. The data in the column input should NOT be input using a cell reference to the column input cell. For example the base case number of units sold in cell B104 should be the number 1000; you should NOT have the formula =D29 in that cell. This is because you’ll use D29 as the column input cell in the data table and if Excel tries to iteratively replace cell D29 with the formula =D29 rather than a series of numbers, Excel will calculate the wrong answer. Unfortunately, Excel won’t tell you that there is a problem, so you’ll just get the wrong values for the data table!
from Fixed NPV
Base Case Costs $0
-20% $800 $0
-10% $900 $0
0% $1.000 $0
10% $1.100 $0
20% $1.200 $0
Deviation NPV at Different Deviations from Base
from Sales Variable Fixed
Base Case Price Cost/Unit Units Sold Cost WACC
-20% $0 $0 $0 $0 $0
-10% $0 $0 $0 $0 $0
0% $0 $0 $0 $0 $0
10% $0 $0 $0 $0 $0
20% $0 $0 $0 $0 $0
Range 0 0 0 0 0
c. Now conduct a scenario analysis. Assume that there is a 25% probability that “best case” conditions, with each of the variables discussed in Part b being 20% better than its base case value, will occur. There is a 25% probability of “worst case” conditions, with the variables 20% worse than base, and a 50% probability of base case conditions.
Part 7. Evaluating Risk: Scenario Analysis Squared
Sales Unit Variable Times
Scenario Probability Price Sales Costs NPV Probability
Best Case 25% $28.80 1.200 $14.00
Base Case 50% $24.00 1.000 $17.50
Worst Case 25% $19.20 800 $21.00
Expected NPV = sum, prob times NPV $0
Standard Deviation = Sq Root of column H sum $0
Coefficient of Variation = Std Dev / Expected NPV #DIV/0!
d. If the project appears to be more or less risky than an average project, find its risk-adjusted NPV, IRR, and payback.
With the high CV, we must re-evaluate the project using a higher WACC, 13%. That results in:
Risk adjusted NPV =
e. Based on the information in the problem, would you recommend that the project be accepted?
Why Work with Us
Top Quality and Well-Researched Papers
We always make sure that writers follow all your instructions precisely. You can choose your academic level: high school, college/university or professional, and we will assign a writer who has a respective degree.
Professional and Experienced Academic Writers
We have a team of professional writers with experience in academic and business writing. Many are native speakers and able to perform any task for which you need help.
Free Unlimited Revisions
If you think we missed something, send your order for a free revision. You have 10 days to submit the order for review after you have received the final document. You can do this yourself after logging into your personal account or by contacting our support.
Prompt Delivery and 100% Money-Back-Guarantee
All papers are always delivered on time. In case we need more time to master your paper, we may contact you regarding the deadline extension. In case you cannot provide us with more time, a 100% refund is guaranteed.
Original & Confidential
We use several writing tools checks to ensure that all documents you receive are free from plagiarism. Our editors carefully review all quotations in the text. We also promise maximum confidentiality in all of our services.
24/7 Customer Support
Our support agents are available 24 hours a day 7 days a week and committed to providing you with the best customer experience. Get in touch whenever you need any assistance.
Try it now!
How it works?
Follow these simple steps to get your paper done
Place your order
Fill in the order form and provide all details of your assignment.
Proceed with the payment
Choose the payment system that suits you most.
Receive the final file
Once your paper is ready, we will email it to you.
No need to work on your paper at night. Sleep tight, we will cover your back. We offer all kinds of writing services.
No matter what kind of academic paper you need and how urgent you need it, you are welcome to choose your academic level and the type of your paper at an affordable price. We take care of all your paper needs and give a 24/7 customer care support system.
Admission Essays & Business Writing Help
An admission essay is an essay or other written statement by a candidate, often a potential student enrolling in a college, university, or graduate school. You can be rest assurred that through our service we will write the best admission essay for you.
Our academic writers and editors make the necessary changes to your paper so that it is polished. We also format your document by correctly quoting the sources and creating reference lists in the formats APA, Harvard, MLA, Chicago / Turabian.
If you think your paper could be improved, you can request a review. In this case, your paper will be checked by the writer or assigned to an editor. You can use this option as many times as you see fit. This is free because we want you to be completely satisfied with the service offered.