As the newly hired analyst for the corporate offices of Illuminated Electronics Corporation (IEC), you must prepare an analysis of a capital budgeting proposal. IEC has just developed a new electronic device (called the NED) it believes will have broad market appeal. The company has performed marketing and cost studies that revealed the following information:

A)New equipment would have to be acquired to produce the device. The equipment would cost $342,000 and have a six-year useful life. After six years, it would have a salvage value of about $15,000.

B)Sales of new NEDs in units over the next six years are projected to be as follows:YearSales in Units

Year 1 $9,000

Year 2 $15,000

Year 3 $18,000

year 46 $22,000

C)Production and sales of the device would require working capital of $80,000 to finance accounts receivable, inventories, and day-to-day cash needs. This working capital would be released at the end of the projects life.

D)The NEDs would sell for $35 each; variable costs for production, administration, and sales would be $15 per unit.

E)Fixed costs for salaries, maintenance, property taxes, insurance, and straight-line depreciation on the equipment would total $135,000 per year. (Depreciation is based on cost less salvage value.)

F)To gain rapid entry into the market, the company would have to advertise heavily. The advertising costs would be:YearAmount of YearlyAdvertising

year 1- 2 $170,000

year 3 $145,000

year46 $120,000

G)The companys required rate of return is 10%.

Proposal 2 PPDOne of your colleagues has provide an analysis of a competing proposal and concluded the following:Proposal 2 PPD: NPV = $120,000, IRR = 15.5%, Payback Period = 3.5 years, Profitability Index = 1.25

Required:1)Compute the net cash inflow (incremental contribution margin minus incremental fixed expenses) anticipated from the sale of the NEDs for each year over the next six years.

2)Using the data computed in (1) above and other data provided in the problem, determine the net present value, internal rate of return, payback period and profitability index of the proposed investment.

3)Using the analysis performed in #2, prepare a best and worst case scenario using the following assumptions: Best case: Projected sales expectations increase by 10%, required rate of return falls to 7%. Worst case: Projected sales decrease by 10%, required rate of return increases to 15%.