Assume the following about a 6-year project:

Mean Std Dev

Sales Growth 4% 3%

COGS/Sales 50% 10%

Fixed Cost $3,000

NWC as % of Sales 10%

Tax Rate 25%

Cost of Capital 12%

• Sales for the first year will be $10,500, but the sales in subsequent years are uncertain. Estimated sales growth is assumed to be normally distributed with a mean of 4% and a standard deviation of 3%. Costs of goods Sold (COGS) each year are uncertain as well but are assumed to be a percentage of sales. COGS as a percentage of sales is assumed to be distributed normally with a mean of 50% and a standard deviation of 10%.
• Fixed costs will be $3,000 per year.
• The project will require an initial investment in net working capital of $500. Beginning at year 1, NWC is 10% of sales. The entire NWC investment (across all years) will be recovered at the end of the project.
• To operate the project, a new piece of equipment must be purchased at a cost of $12,000. The equipment will be depreciated using the straight-line approach (depreciate over 6 years, no salvage value).
• The equipment will have 0 salvage value by the end of the project.
• The cost of capital for this project is 12%.

Tasks:

a) Calculate the NPV of the project while capturing the uncertainty in sales and costs of goods sold.

b) Simulate the NPV 500 times using a data table.

c) Graph the frequency distribution of the NPV estimates; calculate the mean NPV and standard deviation.

d) What is the probability that the NPV is positive? What is your recommendation for the project? Why?