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 16:10
(4 points) suppose the production function in the solow model is given by yt = ak¯ 3/4 t l 1/4 t . (a) what are the five equations and five unknowns that summarize the solow model? (b) show the transition dynamics in the solow model if ¯sy0 < ¯dk0. make sure you label the axes, curves, initial level of capital and steady-state level of capital. (c) solve for capital, output, capital per person, and output per person in the steady state. (d) if a¯ = 2, l¯ = 4, ¯s = 0.2, and ¯d = 0.05, calculate the steady-state level of capital and output per person.
Answers: 3
question
Business, 22.06.2019 08:30
Which actions can you improve your credit score? (multiple can be selected)having a good credit score should be your prime objective as credit companies analyze your creditworthiness before giving you a loan. there are certain guidelines you can follow to ensure you have a good credit score. always pay your mortgage interest on time. if you are a student, make student loan inquiries before taking any loan. if you have multiple credit cards, manage them judiciously. maintain a healthy balance in your bank account.1. always pay your mortgage interest on time.2. if you are a student, make student loan inquiries before taking any loan.3. if you have multiple credit cards, manage them judiciously.4. maintain a healthy balance in your bank account.
Answers: 1
question
Business, 22.06.2019 12:20
Bdj co. wants to issue new 22-year bonds for some much-needed expansion projects. the company currently has 9.2 percent coupon bonds on the market that sell for $1,132, make semiannual payments, have a $1,000 par value, and mature in 22 years. what coupon rate should the company set on its new bonds if it wants them to sell at par?
Answers: 3
question
Business, 22.06.2019 13:50
The retained earnings account has a credit balance of $24,650 before closing entries are made. if total revenues for the period are $77,700, total expenses are $56,900, and dividends are $13,050, what is the ending balance in the retained earnings account after all closing entries are made?
Answers: 2
You know the right answer?
For this Master It! assignment, refer to the Conch Republic Electronics case at the end of Chapter 9...
Questions
question
Mathematics, 01.04.2021 14:00
question
English, 01.04.2021 14:00
question
English, 01.04.2021 14:00
question
English, 01.04.2021 14:00
question
English, 01.04.2021 14:00
question
Physics, 01.04.2021 14:00
Questions on the website: 13722366