subject
Business, 05.07.2021 19:40 angie0000

For this Master It! assignment, refer to the Conch Republic Electronics case at the end of Chapter 9. For your convenience, we have entered the relevant values in the case such as the price, variable cost, etc. on the next page. For this project, answer the following questions: Equipment $32,500,000
Pretax salvage value $3,500,000
R&D $750,000
Marketing study $200,000
Year 1 Year 2 Year 3 Year 4 Year 5
Sales (units) 65,000 82,000 108,000 94,000 57,000
Sales of old PDA 80,000 60,000
Lost sales 15,000 15,000
Depreciation rate 14.29% 24.49% 17.49% 12.49% 8.93%
Price $500
VC $215
FC $4,300,000
Tax rate 35%
NWC percentage 20%
Required return 12%
Year 1 Year 2 Year 3 Year 4 Year 5
Sales $32,500,000 $41,000,000 $54,000,000 $47,000,000 $28,500,000
VC 13,975,000 17,630,000 23,220,000 20,210,000 12,255,000
Fixed costs 4,300,000 4,300,000 4,300,000 4,300,000 4,300,000
Dep 4,644,250 7,959,250 5,684,250 4,059,250 2,902,250
EBT $9,580,750 $11,110,750 $20,795,750 $18,430,750 $9,042,750
Tax 3,353,263 3,888,763 7,278,513 6,450,763 3,164,963
NI $6,227,488 $7,221,988 $13,517,238 $11,979,988 $5,877,788
+Dep 4,644,250 7,959,250 5,684,250 4,059,250 2,902,250
OCF $10,871,738 $15,181,238 $19,201,488 $16,039,238 $8,780,038
NWC
Beg $0 $6,500,000 $8,200,000 $10,800,000 $9,400,000
End 6,500,000 8,200,000 10,800,000 9,400,000 0
NWC CF ($6,500,000) ($1,700,000) ($2,600,000) $1,400,000 $9,400,000
Net CF $4,371,738 $13,481,238 $16,601,488 $17,439,238 $18,180,038
Salvage
BV of equipment $7,250,750
Taxes $1,312,763
Salvage CF $4,812,763
Time Cash flow
0 $(32,500,000)
1 4,371,738
2 13,481,238
3 16,601,488
4 17,439,238
5 22,992,800
What is the profitability index of the project?
What is the IRR of the project?
What is the NPV of the project?
How sensitive is the NPV to changes in the price of the new PDA? Construct a one way data table to help you answer this question.
How sensitive is the NPV to changes in the quantity sold?

ansver
Answers: 2

Another question on Business

question
Business, 21.06.2019 21:00
The following cost data relate to the manufacturing activities of chang company during the just completed year: manufacturing overhead costs incurred: indirect materials $ 15,800 indirect labor 138,000 property taxes, factory 8,800 utilities, factory 78,000 depreciation, factory 150,600 insurance, factory 10,800 total actual manufacturing overhead costs incurred $ 402,000 other costs incurred: purchases of raw materials (both direct and indirect) $ 408,000 direct labor cost $ 68,000 inventories: raw materials, beginning $ 20,800 raw materials, ending $ 30,800 work in process, beginning $ 40,800 work in process, ending $ 70,800 the company uses a predetermined overhead rate of $20 per machine-hour to apply overhead cost to jobs. a total of 20,500 machine-hours were used during the year. required: 1. compute the amount of underapplied or overapplied overhead cost for the year. 2. prepare a schedule of cost of goods manufactured for the year.
Answers: 3
question
Business, 22.06.2019 11:00
What is the advantage of developing criteria for assessing the effectiveness of business products and processes? a. assessment criteria are answers. b.assessment criteria are inexpensive. c.assessment criteria provide you with a list of relevant things to measure. d.assessment criteria provide you with a list of people to contact to learn more about process mentoring.
Answers: 3
question
Business, 22.06.2019 11:30
When the amount for land is 36,000 and the amount paid for expenses is 10,000, the balance of total asset is
Answers: 2
question
Business, 22.06.2019 12:30
land, a building and equipment are acquired for a lump sum of $ 1,000,000. the market values of the land, building and equipment are $ 300,000, $ 800,000 and $ 300,000, respectively. what is the cost assigned to the equipment? (do not round any intermediary calculations, and round your final answer to the nearest dollar.)
Answers: 1
You know the right answer?
For this Master It! assignment, refer to the Conch Republic Electronics case at the end of Chapter 9...
Questions
Questions on the website: 13722367