Question

In: Finance

FuncoLand has developed an efficient, new cloud server that that it can sell to other corporations...

FuncoLand has developed an efficient, new cloud server that that it can sell to other corporations to boost online operations and stability. For FuncoLand, it would cost $10,000,000 at Year 0 to buy the equipment necessary to manufacture the server. The project would require net working capital at the beginning of each year in an amount equal to 10% of the year’s projected sales; for example, NWC0 = 10% (Sales1). The servers would sell for $24,000 per unit, and specialists estimate 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 $1,000,000 at Year 1 and would increase at the inflation rate each year thereafter. 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 (see page 500). The estimated market value of the equipment at the end of the project’s 4-year life is $500,000. FuncoLand’s federal-plus-state tax rate is 30%. Its cost of capital is 10%.

A) Calculate the NPV, IRR, MIRR, Payback and Discounted Payback using Excel functions.

Net Present Value (at 10%)   
IRR
MIRR
Payback
Discounted Payback

Data for Payback

Years 0 1    2    3    4   
Net Cash Flow
Cumulative CF

Data for Discount Payback

Years 0    1    2    3    4   
Net CashFlow
Discounted CF
Cumulative CF

B) Use the Excel What-IF Analysis to conduct a sensitivity analysis to determine the sensitivity of NPV to changes in the sales price. Set the variables’ values at 10% and 20% above and below their base-case values. Include a graph in your analysis of the NPV on the y-axis and the percent deviation from base on the x-axis. Label the graph title and axes.

Base Sales Price
% Deviation from Base Case Sales Price NPV
-20%
-10%
0%
10%
20%

C) Conduct a scenario analysis using the Excel What-If analysis. Assume that there is a 25% probability that best-case conditions, 25% probability that worst-case conditions, and a 50% probability that base-case conditions will occur. Calculate the expected NPV.

Sales Unit Variable
Scenario Probability Price Sales Costs NPV
Best Case 25% $28,800 1,200 $14,000
Base Case 50% $24,000 1,000 $17,500
Worst Case 25% $19,200 800 $21,000
Expected NPV   

Solutions

Expert Solution


Related Solutions

FuncoLand has developed an efficient, new cloud server that that it can sell to other corporations...
FuncoLand has developed an efficient, new cloud server that that it can sell to other corporations to boost online operations and stability. For FuncoLand, it would cost $10,000,000 at Year 0 to buy the equipment necessary to manufacture the server. The project would require net working capital at the beginning of each year in an amount equal to 10% of the year’s projected sales; for example, NWC0 = 10% (Sales1). The servers would sell for $24,000 per unit, and specialists...
There are many factors that can influence such decision for cloud server and client server. security,...
There are many factors that can influence such decision for cloud server and client server. security, cost, training and more. which would you choose and why ? there are many factors that influenced the decision on a cloud server or client server such as cost, security, training and more. which one would you choose, cost, security,training etc. and why ? cancel that answer
Cirrus Cloud, Inc., (CCI) host cloud storage on its server farms. It has recently been losing...
Cirrus Cloud, Inc., (CCI) host cloud storage on its server farms. It has recently been losing ground to competitors, and is evaluating whether to invest in an upgraded server farm. You have researched the latest technology along with your own IT people, and have come up with a proposal. The expansion will be phased in over a three year investment period. Assume all cash flows occur at the end of the year. The initial investment begins in 2018 (year 0)...
A botanist has developed a new hybrid cotton plant that can withstand insects better than other...
A botanist has developed a new hybrid cotton plant that can withstand insects better than other cotton plants. However, there is some concern about the germination of seeds from the new plant. To estimate the probability that a seed from the new plant will germinate, a random sample of 3000 seeds was planted in warm, moist soil. Of these seeds, 2060 germinated. (a) Use relative frequencies to estimate the probability that a seed will germinate. What is your estimate? (Enter...
SohnCo Products has developed a new business strategy to address a growing need. Corporations have sales...
SohnCo Products has developed a new business strategy to address a growing need. Corporations have sales meetings around the world. To make travel more efficient, SohnCo can prepack a 21 inch rolling suitcase (available in a range of corporate colors) with corporate logo uniforms for men or women. The suitcase contains three polo shirts and three pairs of khaki chinos. Additionally, some corporate swag such as USB drives, name badges etc. is included. SohnCo Products has facilities located in Asia,...
We developed a new product, and our management believes that it will sell for one or...
We developed a new product, and our management believes that it will sell for one or two years before it is obsolete. Management thinks that there is 4 alternative options with this new product. The following Payoff table demonstrates all the options and the nature of each decision. Suppose a prior probability of 0.75 of the product becoming obsolete in 1 year. Alternatives Obsolete in 1 year [ 0.75 ] Obsolete in 2 year [ 0.25 ] Sell patents now...
Write a two-page paper that explains how corporations make investing decisions. In other words, corporations can...
Write a two-page paper that explains how corporations make investing decisions. In other words, corporations can reinvest in their own business or they could invest in other businesses, perhaps their suppliers.
Write a two-page paper that explains how corporations make investing decisions. In other words, corporations can...
Write a two-page paper that explains how corporations make investing decisions. In other words, corporations can reinvest in their own business or they could invest in other businesses, perhaps their suppliers.
Bob has developed a very secure solution for data integrity in a cloud. This solution requires...
Bob has developed a very secure solution for data integrity in a cloud. This solution requires adding a $20 TPM chip to each computer in a data center. Is this solution practical? Please explain briefly.
GALE has developed a prototype for a new snow blower for the consumer market. This can...
GALE has developed a prototype for a new snow blower for the consumer market. This can exploit the company’s expertise in small-gasoline-engine technology and also balance seasonal demand cycles in the North American and European markets to provide additional revenues during the winter months. Initially, GALE faces two possible decisions: introduce the product globally at a cost of $900,000 or evaluate it in a North American test market at a cost of $300,000. If it introduces the product globally, GALE...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT