Conch Republic Electronics is a midsized electronics manufacturer located in Key West, Florida. The company president is Shelley Couts, who inherited the company. When it was founded over $70$ years ago, the company originally repaired radios and other household appliances. Over the years, the company expanded into manufacturing and is now a reputable manufacturer of various electronic items. Jay McCanless, a recent MBA graduate, has been hired by the company$$s finance department.$\%0$D$\%0$A$\%0$D$\%0$AOne of the major revenue$-$producing items manufactured by Conch Republic is a smartphone. Conch Republic currently has one smartphone model on the market, and sales have been excellent. The smartphone is a unique item in that it comes in a variety of tropical colors and is preprogrammed to play Jimmy Buffett music. However, as with any electronic item, technology changes rapidly, and the current smartphone has limited features in comparison with newer models. Conch Republic spent $$950,000$ to develop a prototype for a new smartphone that has all the features of the existing smartphone but adds new features such as WiFi tethering. The company has spent a further $$250,000$ for a marketing study to determine the expected sales figures for the new smartphone.$\%0$D$\%0$A$\%0$D$\%0$AConch Republic can manufacture the new smartphones for $$245$ each in variable costs. Fixed costs for the operation are estimated to run $$6\mathrm{.}9$ million per year. The estimated sales volume is $160,000,170,000,130,000,105,000,$ and $80,000$ per year for the next five years, respectively. The unit price of the new smartphone will be $$575.$ The necessary equipment can be purchased for $$49\mathrm{.}5$ million and will be depreciated on a seven$-$year MACRS schedule. It is believed the value of the equipment in five years will be $$6\mathrm{.}8$ million.$\%0$D$\%0$A$\%0$D$\%0$AAs previously stated, Conch Republic currently manufactures a smartphone. Production of the existing model is expected to be terminated in two years. If Conch Republic does not introduce the new smartphone, sales will be $95,000$ units and $65,000$ units for the next two years, respectively. The price of the existing smartphone is $$435$ per unit, with variable costs of $$155$ each and fixed costs of $$4\mathrm{.}3$ million per year. If Conch Republic does introduce the new smartphone, sales of the existing smartphone will fall by $30,000$ units per year, and the price of the existing units will have to be lowered to $$235$ each. Net working capital for the smartphones will be $20$ percent of sales and will occur with the timing of the cash flows for the year; for example, there is no initial outlay for NWC$,$ but changes in NWC will first occur in Year $1$ with the first year$$s sales. Conch Republic has a $21$ percent corporate tax rate and a required return of $12$ percent.

PLEASE USE TEMPLATE!

Sales Year $1$ Year $2$ Year $3$ Year $4$ Year $5$

New

Lost sales

Lost revenue

Net sales

VC

New

Lost sales

Net Sales

VC

Fixed costs

Depreciation

EBT

Tax

NI

$+$ Depreciation

OCF

NWC

Beg

End

NWC CF

Net CF

BV

Time Cash Flow

$0$

$1$

$2$

$3$

$4$

$5$

$1.$ The payback period is:

$2.$ The profitability index is:

$3.$ The project IRR is:

$4.$ The project NPV is: