Show the range in the npvs for each variable and chart

Reference no: EM13221635

Please post your completed file(s) to the Case Study #3 folder in Blackboard before you leave class today. Make sure I have received your file(s).
Each work is your own; please reference any sources when required. The Case work represents 15% of your total course grade.
Capital Budget Analysis
Based on the inputs below prepare a capital budget analysis for this Base Case using the Net Present Value, Internal Rate of Return and Profitability Index determining whether the project is feasible. Please show your spreadsheet calculations and your final determinations of "go" or "no go" on the project.
Project Inputs:
WACC - the cost of capital (hurdle rate) will be the current yield of the 10 Year U.S. Treasury Note: as of Friday July 18 2014 the yield was 2.54%, plus 630 basis points.
Project Investment Outlay, Year 0 - $500,000 Project Investment Life - 10 years
Project Depreciation - $50,000 / year
Project Salvage Value - $20,000
Working Capital Base of Annual Sales - 10%
Expected inflation rate per year, Selling Price Per Unit - 5%
Expected inflation rate per year, Manufacturing Cost per unit - 3.5% Expected inflation rate per year, Fixed operating costs per year - 2.5% Project Tax Rate - 30%
??
Bus 530 Case 3: Hasse
Inputs continued:
Units sold per year - 20,000
Selling Price per Unit, Year 1 - $75
Fixed operating costs per year excluding depreciation - $250,000 Manufacturing costs per unit, Year 1 - $33.75
Scenario Analysis:
Base Case Scenario - 20,000 units sold per year - 57% probability Worst Case Scenario - 10,000 units sold per year - 25% probability Best Case Scenario - 30,000 units solder per year - 18% probability
Prepare a scenario analysis once you have completed your original discounted cash flow analysis. Is the project still a "go" or "no go"?
Sensitivity Analysis:
In addition to the above, also prepare a sensitivity analysis based on the following variables -
Deviation from the Base: -20%, -10%, 0%, +10%, +20%
Sensitivity Variables: (1). Selling Price per Unit, (2). Manufacturing Cost per Unit, (3). Depreciation.
Please show the range in the NPVs for each variable and chart the analysis. Which variable has the highest risk and which variable has the lowest risk? Explain.
??

Reference no: EM13221635

Questions Cloud

Compute the molecular weight of the solute : A 4.305-gram sample of a nonelectrolyte is dissolved in 105 grams of water. The solution freezes at -1.23°C. Calculate the molecular weight of the solute. Kf for water = 1.86°C/m.

How is the balanced scorecard related to contingency : give a brief example of how a balanced scorecard could be developed and applied to some aspect of marketing. For my personal clarification, how is the balanced scorecard related to contingency planning?

What should business or organization do for economy growth : Suppose that your business or organization has obtained a reliable growth forecast of the U.S. and local economies for calendar year 2013. Nature of my Business: I run an Automotive Paint Store that sells paint to the Independent Body Shops.

What sample size is needed : If the advertising company wants a 90% confidence interval estimate with a margin of error of Â±$2,500, what sample size is needed if the population standard deviation is known to be $27,500?

Show the range in the npvs for each variable and chart : Show the range in the NPVs for each variable and chart the analysis. Which variable has the highest risk and which variable has the lowest risk? Explain.

Compute the molecular weight of the unknown nonelectrolyte : When 35.0 g of an unknown nonelectrolyte is dissolved in 220.0 g of benzene, the solution boils at 83.2°C. Calculate the molecular weight of the unknown nonelectrolyte. The Kb for benzene = 2.53°C/m. The boiling point of pure benzene is 80.1°C.

Explain what is the mole fraction of naphthalene : At 40°C, the vapor pressure of heptane is 92 torr. If a solution is made of naphthalene in heptane and has a vapor pressure of 82 torr, what is the mole fraction of naphthalene? Assume ideal solution behavior.

Whether to implement a new bar code technology or not : Suppose the Wal world and tarbo are independently deciding whether to implement a new bar code technology. It is less costly for thier suppliers to use one system and the following payoff matrix shows the profits per year for each company resultin..

Compute the boiling point of a solution : Calculate the boiling point of a solution prepared by dissolving 70.0 g of naphthalene, C10H8 (a nonvolatile nonelectrolyte), in 220.0 g of benzene, C6H6. The Kb for benzene = 2.53°C/m. The boiling point of pure benzene is 80.1°C.

User Account

All Pages