Given Data:
Equipment
$32,500,000
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
Depreciation
rate
14.29%
24.49%
17.49%
12.49%
8.93%
(Depreciation rate is as per MACR applicable percentage for 7 years)
Price
$500
VC
$215
FC
$4,300,000
Tax
rate
35%
NWC
percentage
20%
Required return
12%
Based on this data, Cash Flow can be calculated as:
Year-1
Year-2
Year-3
Year-4
Year-5
Sales
32500000
41000000
54000000
47000000
28500000
VC
13975000
17630000
23220000
20210000
12255000
Fixed costs
4300000
4300000
4300000
4300000
4300000
Depreciation
4644250
7959250
5684250
4059250
2902250
EBT
9580750
11110750
20795750
18430750
9042750
Tax
3353263
3888763
7278513
6450763
3164963
Net Income
6227488
7221988
13517238
11979988
5877788
Add Depreciation
4644250
7959250
5684250
4059250
2902250
Operating CF
10871738
15181238
19201488
16039238
8780038
NWC
Beginning
0
6500000
8200000
10800000
9400000
Ending
6500000
8200000
10800000
9400000
0
NWC CF
-6500000
-1700000
-2600000
1400000
9400000
Net CF
4371738
13481238
16601488
17439238
18180038
What is the payback period on the project?
Create a net present value chart in your spreadsheet.
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?
How sensitive is the NPV to chances in the quantity sold?
Should Conch Republic produce the new PDA?
Suppose Conch Republic loses sales on other models because of the introduction of the new model. How would this affect your analysis?
We provide professional writing services to help you score straight A’s by submitting custom written assignments that mirror your guidelines.
Get result-oriented writing and never worry about grades anymore. We follow the highest quality standards to make sure that you get perfect assignments.
Our writers have experience in dealing with papers of every educational level. You can surely rely on the expertise of our qualified professionals.
Your deadline is our threshold for success and we take it very seriously. We make sure you receive your papers before your predefined time.
Someone from our customer support team is always here to respond to your questions. So, hit us up if you have got any ambiguity or concern.
Sit back and relax while we help you out with writing your papers. We have an ultimate policy for keeping your personal and order-related details a secret.
We assure you that your document will be thoroughly checked for plagiarism and grammatical errors as we use highly authentic and licit sources.
Still reluctant about placing an order? Our 100% Moneyback Guarantee backs you up on rare occasions where you aren’t satisfied with the writing.
You don’t have to wait for an update for hours; you can track the progress of your order any time you want. We share the status after each step.
Although you can leverage our expertise for any writing task, we have a knack for creating flawless papers for the following document types.
Although you can leverage our expertise for any writing task, we have a knack for creating flawless papers for the following document types.
From brainstorming your paper's outline to perfecting its grammar, we perform every step carefully to make your paper worthy of A grade.
Hire your preferred writer anytime. Simply specify if you want your preferred expert to write your paper and we’ll make that happen.
Get an elaborate and authentic grammar check report with your work to have the grammar goodness sealed in your document.
You can purchase this feature if you want our writers to sum up your paper in the form of a concise and well-articulated summary.
You don’t have to worry about plagiarism anymore. Get a plagiarism report to certify the uniqueness of your work.
Join us for the best experience while seeking writing assistance in your college life. A good grade is all you need to boost up your academic excellence and we are all about it.
We create perfect papers according to the guidelines.
We seamlessly edit out errors from your papers.
We thoroughly read your final draft to identify errors.
Work with ultimate peace of mind because we ensure that your academic work is our responsibility and your grades are a top concern for us!
Dedication. Quality. Commitment. Punctuality
Here is what we have achieved so far. These numbers are evidence that we go the extra mile to make your college journey successful.
We have the most intuitive and minimalistic process so that you can easily place an order. Just follow a few steps to unlock success.
We understand your guidelines first before delivering any writing service. You can discuss your writing needs and we will have them evaluated by our dedicated team.
We write your papers in a standardized way. We complete your work in such a way that it turns out to be a perfect description of your guidelines.
We promise you excellent grades and academic excellence that you always longed for. Our writers stay in touch with you via email.