finance final exam rough draft
TRANSCRIPT
-
8/17/2019 Finance Final Exam Rough Draft
1/19
Conch Republic Electronics
Information
Equipment $2,000,000Salvage value $130,000
R&D $0 sunk cost
Marketing stud $0 sunk cost
Year 1 Year 2
Sales!units" 30,000 30,000
Depreciation rate ##% ##%
Sales o' old (D) 0 0
*ost sales 0 0
(rice $100
+ $#-
. $22-,000
(rice o' old (D) $0
(rice reduction
o' old (D) $0
+ o' old (D) $0
/a rate 0
percentage 0
Required return 12
Sensivity analysis
e4 price $0
5uantit c6ange 0
Solution
Sales Year 1 Year 2 e4 $3,000,000 $3,000,000
*ost sales 0 0
*ost rev 0 0
et sales $3,000,000 $3,000,000
VC
e4 $1,7-0,000 $1,7-0,000
-
8/17/2019 Finance Final Exam Rough Draft
2/19
*ost sales 0 0
$1,7-0,000 $1,7-0,000
Sales $3,000,000 $3,000,000
+ 1,7-0,000 1,7-0,000.ied costs 22-,000 22-,000
Dep 133,333 133,333
E8/ $#71,##% $#71,##%
/a 2%#,##% 2%#,##%
9 $1-,000 $1-,000
:Dep 133,333 133,333
;. $-
-
8/17/2019 Finance Final Exam Rough Draft
3/19
P! "1#$1#&29.$3
'reake(n )nits *#$29
'reake(n Price "7*.9$
Sensitivity to change in price
Sales Year 2
e4 Year 1 $0
*ost sales $0 0
*ost rev 0 0
et sales 0 $0
$0
VC
e4 $1,7-0,000
*ost sales $1,7-0,000 0
0 $1,7-0,000$1,7-0,000
Sales $0
+ $0 1,7-0,000
.ied costs 1,7-0,000 22-,000
Dep 22-,000 133,333
E8/ 133,333 !$2,30
-
8/17/2019 Finance Final Exam Rough Draft
4/19
1 !$1,2-1,##%"
2 !$1,2-1,##%"
3 !$1,2-1,##%"
!$#0,333"
-
(+ !$#,1#-,0712#"
"73*.21
Sensitivity to change in quantity
Sales Year 2
e4 Year 1 $3,000,000
*ost sales $3,000,000 0
*ost rev 0 0
et sales 0 $3,000,000$3,000,000
VC
e4 $1,7-0,000
*ost sales $1,7-0,000 0
0 $1,7-0,000
$1,7-0,000
Sales $3,000,000
+ $3,000,000 1,7-0,000
.ied costs 1,7-0,000 22-,000Dep 22-,000 133,333
E8/ 133,333 $#71,##%
/a $#71,##% 2%#,##%
9 2%#,##% $1-,000
:Dep $1-,000 133,333
;. 133,333 $-
-
8/17/2019 Finance Final Exam Rough Draft
5/19
Salvage .
-
8/17/2019 Finance Final Exam Rough Draft
6/19
-
8/17/2019 Finance Final Exam Rough Draft
7/19
Year 3 Year 4 Year 5 >ear # >ear %
30,000 30,000 30,000 20000 20000##% ##% ##% ##% ##%
Year 3 Year 4 Year 5 $3,000,000 $3,000,000 $3,000,000 $2,000,000 $2,000,000
0 0 0 0 0
0 0 0 0 0
$3,000,000 $3,000,000 $3,000,000 $2,000,000 $2,000,000
$1,7-0,000 $1,7-0,000 $1,7-0,000 $1,300,000 $1,300,000
-
8/17/2019 Finance Final Exam Rough Draft
8/19
0 0 0 0 0
$1,7-0,000 $1,7-0,000 $1,7-0,000 $1,300,000 $1,300,000
$3,000,000 $3,000,000 $3,000,000 $2,000,000 $2,000,000
1,7-0,000 1,7-0,000 1,7-0,000 $1,300,000 $1,300,00022-,000 22-,000 22-,000 22-,000 22-,000
133,333 133,333 133,333 133,333 133,333
$#71,##% $#71,##% $#71,##% $31,##% $31,##%
2%#,##% 2%#,##% 2%#,##% 13#,##% 13#,##%
$1-,000 $1-,000 $1-,000 $20-,000 $20-,000
133,333 133,333 133,333 133,333 133,333
$-
-
8/17/2019 Finance Final Exam Rough Draft
9/19
Year 3 Year 4 Year 5
$0 $0 $0
$0 $0 $0
$1,7-0,000 $1,7-0,000 $1,7-0,000
$1,7-0,000 $1,7-0,000 $1,7-0,000
$0 $0 $0
1,7-0,000 1,7-0,000 1,7-0,000
22-,000 22-,000 22-,000
133,333 133,333 133,333
!$2,30
-
8/17/2019 Finance Final Exam Rough Draft
10/19
Year 3 Year 4 Year 5
$3,000,000 $3,000,000 $3,000,000
$3,000,000 $3,000,000 $3,000,000
$1,7-0,000 $1,7-0,000 $1,7-0,000
$1,7-0,000 $1,7-0,000 $1,7-0,000
$3,000,000 $3,000,000 $3,000,000
1,7-0,000 1,7-0,000 1,7-0,000
22-,000 22-,000 22-,000133,333 133,333 133,333
$#71,##% $#71,##% $#71,##%
2%#,##% 2%#,##% 2%#,##%
$1-,000 $1-,000 $1-,000
133,333 133,333 133,333
$-
-
8/17/2019 Finance Final Exam Rough Draft
11/19
-
8/17/2019 Finance Final Exam Rough Draft
12/19
-
8/17/2019 Finance Final Exam Rough Draft
13/19
00########%
>ear < >ear 7 >ear 10 >ear 11
20000 20000 20000 20000
##% ##% ##% ##%
$2,000,000 $2,000,000 $2,000,000 $2,000,000
0 0 0 0
0 0 0 0
$2,000,000 $2,000,000 $2,000,000 $2,000,000
$1,300,000 $1,300,000 $1,300,000 $1,300,000
-
8/17/2019 Finance Final Exam Rough Draft
14/19
0 0 0 0
$1,300,000 $1,300,000 $1,300,000 $1,300,000
$2,000,000 $2,000,000 $2,000,000 $2,000,000
$1,300,000 $1,300,000 $1,300,000 $1,300,000
22-,000 22-,000 22-,000 22-,000
133,333 133,333 133,333 133,333
$31,##% $31,##% $31,##% $31,##%
13#,##% 13#,##% 13#,##% 13#,##%
$20-,000 $20-,000 $20-,000 $20-,000
133,333 133,333 133,333 133,333
$33
-
8/17/2019 Finance Final Exam Rough Draft
15/19
-
8/17/2019 Finance Final Exam Rough Draft
16/19
-
8/17/2019 Finance Final Exam Rough Draft
17/19
-
8/17/2019 Finance Final Exam Rough Draft
18/19
-
8/17/2019 Finance Final Exam Rough Draft
19/19
Co/patibility Report or i/ran case study.ls
Run on $-2*-201* 203$
inor loss o idelity + o occurrences
#1
/6e 'ollo4ing 'eatures in t6is 4ork?ook are not supported ? earlier versions o'Ecel /6ese 'eatures ma ?e lost or degraded 46en ou save t6is 4ork?ook inan earlier 'ile 'ormat
Some cells or stles in t6is 4ork?ook contain 'ormatting t6at is not supported ?t6e selected 'ile 'ormat /6ese 'ormats 4ill ?e converted to t6e closest 'ormatavaila?le