You may now download this complete document for $9.99. Download with Paypal confidence at https://www.payloadz.com/go/sip?id=1583101 This spreadsheet is related to Worldwide Paper Company presentation. http://www.slideshare.net/divya-mishra/worldwide-paper-company More marketing documents download at http://store.payloadz.com/results/results.asp?m=212023 Please contact me at hello@divyamishra.com for any questions regarding the download. Thanks Guys!

1. Case spreadsheet
YEAR 2,007
A. FIXED ASSETS
Cash flow from the Investment in Fixed Assets -$16
Cash flow from the sale of fixed assets (net of capital gain tax of 40%)
B. WORKING CAPITAL & OTHER START-UP EXPENSES
Incremental sales
Change in Working capital
CF from investment in working capital & other
C. DEPRECIATION EXPENSE WORKSHEET
Depreciable basis of New Machine $18
Percent expense
Depreciation expense for New Machine
Remaiing book value of new machine
D. OPERATIONS
Shortwood sales revenue
COGS(75% of revenue)
SG&A expense(5% of revenue)
Net income from shortwood sales
Operating saving
Minus net change in depreciation expense (from worksheet C above)
Equals EBIT
Minus tax (at 40%)
Equals profit after tax
Add back net change in depreciation expense
Equals cash flow from operations
D. PROJECT VALUATION at an r = 15%
Total Project Cash Flow -$16
Net Present Value (with Excel) -$2.14
E. PROJECT VALUATION at an r = 9.67%
Net Present Value (with Excel) $0.72
F. IRR 10.88%
G. PROJECT VALUATION at an r =11 % (checking our IRR calculation) $0
a. Capital Resource Capital Source
Debt

2. Equity
b. Cost of capital Cost of Debt
Cost of Equity
c.WACC WACC

3. terminal
cash
2008 2009 2010 2011 2012 2013 flow
-2
$1.1
$4.00 $10.00 $10.00 $10.00 $10.00 $10.00
$0.40 $1.00
-0.4 -0.6 $1.0
1/6 1/6 1/6 1/6 1/6 1/6
$3 $3 $3 $3 $3 $3
$4.00 $10.00 $10.00 $10.00 $10.00 $10.00
$3.00 $7.50 $7.50 $7.50 $7.50 $7.50
$0.20 $0.50 $0.50 $0.50 $0.50 $0.50
$0.80 $2.00 $2.00 $2.00 $2.00 $2.00
$2.00 $3.50 $3.50 $3.50 $3.50 $3.50
$3.00 $3.00 $3.00 $3.00 $3.00 $3.00
($0.20) $2.50 $2.50 $2.50 $2.50 $2.50
($0.08) $1.00 $1.00 $1.00 $1.00 $1.00
($0.12) $1.50 $1.50 $1.50 $1.50 $1.50
$3.00 $3.00 $3.00 $3.00 $3.00 $3.00
$2.88 $4.50 $4.50 $4.50 $4.50 $4.50
$0.48 $3.90 $4.50 $4.50 $4.50 $4.50 $2.08
Market Value(In Million)
Bank Loan Payable $ 500.00

4. Long-term debt 2500.00
$ 3,000.00 20.00% of total capital
$ 12,000.00 80.00% of total capital
= 500/3000*(5.38%+1%)+2500/3000*5.78% = 0.0588
Tax rate = 40% 0.03528
= rE = rF + (rM – rF)
rF=4.6% 10-year Goverment Bond
MRP=6% Historical average
b=1.1
rE=11.2%
= 9.67%