Chapter 11 Problem 18 Build a Model help

# Chapter 11 Problem 18 Build a Model help - Ch 11-18 Build a...

This preview shows pages 1–2. Sign up to view the full content.

Page 1 Ch 11-18 Build a Model 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 = MIRR = Equipment cost \$10,000 Net WC/Sales 10% Market value of equipment at Year 4 \$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% Nonvariable 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 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 For this questions 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 each year in an amount equal to 10% of the year's projected sales; for example, NWC 0 = 10%(Sales 1 ). 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.

This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document
This is the end of the preview. Sign up to access the rest of the document.

### Page1 / 5

Chapter 11 Problem 18 Build a Model help - Ch 11-18 Build a...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document
Ask a homework question - tutors are online