-eeser Technology, Inc. is a grecer si printers. Ita surrent line of grinera arealing excelently. However, in seer te wees with the Feraceable es gestion with therairile printer, HT agent $5.900.000 te develop a new line of weigertebeecler printera in del development. This a ne prieterredelersblea arate de prising wherever they receit. Uara cene thee grinjeta vielezaly from their permis devices such a martese artist aing the fes HT De wet beleigenstnerk in avance. The new printer has 2-inch dialay and can print in twe different redes facesity- the standere ingut capeety and the Faximum two and a half times as much astercare intrapezity, fer cards, sheets, rerencessheispecer and lates. As this erable and compet printer can be fitted in earer backpack, it dels canvenienesta preting anywhere. Uacea can fully chargers printer fe here in their earstie by doing it in the generasures fe 30 idea while ning the printer of The had als agents further 51.900.000 ts study the marketebiliyofaw line of wifi certebeester printera narketabiiy Table to reduce the new printera at a variable seat of 570 cach. The stelfes csata for the operation are engeced to be 50.000.000 per year. HT expectate 3.200.000 printera 3.800.000 printea, 2.500.000 printers, 1,200.000 printesa en 1.000.000 printera of the new reeel per year ever the need five years respectively. The new printers will be aling at a pres af $120 each. To anh this new line of greece HTreccate invest $32,000,000 in einer which will be depreciate en eveneer MACRS chedule. The value of the asseguiment is expected to be worn 54200.000 ea at the end of the year greet life. Ta planning to se preseing the existing printera entirely in the years. Shule HT seintrees the new grinera, asla ger year of natin grinter will be 1.800.000 printera en 1.300.000 primera for the next the year rastively. The existing del can be prekes the new med sales of existing redel will be redee by 1080.000 printere next year 1105.000 printere ar after next le siente greste astea fe existing resellega ee with the new model, HT-sats resues the price of the Exciting-edel := $75 cash Networking capital has wifi pertable ser printeresses will be 20 percent eales as will vary with the currence of cash flow. As a.ch, there will be sentiel NWC required. The Fraschenge i NWC a expected to see in Year 1 aceering to the asla sithe year. HT i Currently in the tex bracket of 35 gent and it requires a 20 percent return al sfita priesta. The firm als reguires a payback of 4 year for all greesta. have just be hired by HT ea a financial consultant to save them on this new wifi grelesler griner griset You are expected previes ananera to the flowing sections to the management by their next resting which is schedule a time next month. the ankesat for the new wifi getablessler printers Briefly explain. You have to tell what an ceats and the Set of the stalunk csats. In addition, you have to advis HT en how to handle sue esta stars the cash flow sf the grejestrach year? the eyesek geride the gree? Stathellrebility index of the preju? the IRR eternal rate of return the grejest? the NPV in valus of the greject? Shule presses Sected base en Paysak. PI, IRR and NV? Biely explain ---- When you have read the above as background information are what you are saked to dea a financial sarautant, net 2 that you need to get Canvas te splet Part 1/Summary Writing of this case study. Please write your smary before you smilet Part 2 Bew. Part 2 (Carwatient Capital Budgeting Analysia - Before werking on the calculation below, pleased wel the Exemple Case Study for Chapter 10: Rainbow's New Premium Truck Carper and its solution already seated te beth 11 Thingate Study weer te Week Eleven Weak of November 21 recule and the Case Study Part 2:Calculation) and Case Study Part 3 Essay/Analysia) on Canvas Firat Name then Last Nis need to be exactly the same as theas that you was e Canvas The following area will walk you through on how you should do your sleeson for this case stusy. You follow the instructions and provide your recordingly Please enter ALL della curtaining cash flow below in whole number Estimation of sunk coata Pravidelow the mount the ankesata ya idents the case description above. fat aunke$ sing estas exactly the samewering in the cas background information 2nd seats esat Las exactly them wereing sain the cas background informatie Tenslank eats Net Sales Estimation: Use the formule stated below to calculate the metala Year: Net Sales Unitas a ef medel fer Yeart Dries few medel - Recenin unit aslea fexating model for Yeart Current gries of existing reel - Unitasies of existing model for Yeart new model preject and chee - Receten in unit alea si exting medel ifrew medel grietines Current price of existing medel - Reduce price of existing reel Year 1 Net Sales ETTER Veer 2 Net Sales Year 2 Net Sales - Year 3 Net Sales - ESSERE Year 4 Net Sales - ESSESSES Veer Nes Salsa - 33000 Variable Ceat Estimation: Use the formula atated below to calculate the variable seat. Year: Variableta - Unit aslea few redelser YearVariable esat per unit is medel -Reducties in enitales of existingsdeler Yer Variable esat per unit of existing reel Year 1 Variablets Year 2 Varia ceata Veer 3 Variable seats Yeer 4 Variable seats Weer Variable costs $ Depreciation Estimation Use the formula atated below to calculate the depreciation expenses Depreciation of Yeart - Csat af egemen MACRS serentage fer Yeart For all MACRS gercentages in this art, ente a decimal number with 4 decimal local Depreciation of War 1 - 3 Depreciation of Year Depreciation of Year 3 - 3 Depreciation of Year 4 - 5 Depreciation of Years Net Working Capital Estimation Use the formula atated below to calculate the networking capital requirements NWC fer Yeart - NWC Required Percentage Net aslea ef Years raster with a dezinsi cies! NWC fer Yeart NWC fer Year 2 NWC for Year NWC for Year 4 NWCF Years - CASH FLOW ESTIMATION Complete the following table below. Sales STE TESSERE SSSSSS TSSSSSS SEEEEE Pep 9123 BERSES :19 15 15 PERSES ES 23 NW HERS NCCF NCF Estimation of total Year 5 cash flow. Provide your response to the following At the end of the sea year life Acte depreciation of Besk value of guit Market value olviments Texasciated with asl seguiment Enter a gative efter bil er sa negative tax redt! CF anale esigen Total Year esa few - 3 Hint: Nei Neiesah few - OCF Operating ehf) NWC OF Netwerking capitaleah) Year 1 heughYear cani-Net Fathenividual year. Year SchNet For Your CF on as ca ef sini. Evaluation of Project: Fill out the following tablea. Year Cash 3955SESE TELEE 1 Year 5 Variable sata Depreciation Estimation Use the formula atated below to calculate the depreciation expenses Depreciation of Yeart - Csatsi egement MACRS greentege fer Yeart For all MACRS gerenteges in this cart enter a decimal number with 4 decimal local Depreciation of Year 1.3 Depreciation of Year 2.31 Depreciation of Year 3.5 Depreciation of Year 4 - $ Depreciation of Years - 5 Net Working Capital Estimation Use the formula atated below to calculate the networking capital requirements NWC fer Yeart - NWC Resures persentage Net aslea ef Year For the NWC required percentage in this part, enter a decimal number with 2 decimal leal NWC Year NWC for Year 2 NWC for Year 3 NWC Year 4 NWC for Years CASH FLOW ESTIMATION Complete the following table below. 218 SESS Sales C 2513 TSSSSSS TSSESSE TSSSSSS TES BELESS 1993338 JEST Taxea 95 SSSSSSSS ESS Des PCF SELE BBB NWC Estimation of total Year 5 cash flow Provide your responsa to the following At the end of the gresta 5-year life Acumulated depreciation of event Besk value of equites Market value of inte Taxassisted with sale of OEM mutueredit Ester sative number tas laborative CF an asleef esigent- Tetzl Year 5 cash flow Hint: Net CF Net cash flow - OCF Operating cash film] NWC CF Netwerking capital cash flow) Year 1 through Year cahwNet CF the incividual years Year Sesshew Net CF ef Year sanales of eggen. Evaluation of Project: Fill out the following tables. Cash Q 3 2 4 5 De netre y elevations. Round your manera esist the number of decimal clasa apesified) Evaluation Method Payback 1 Desfitability Indes RRS Rate of Return NPV Net Pre Value Ente: "900" for Payback if the project will payback. Th="990"ye-grevidee deca net mean that the price: takea 900 years te geback. It just that you tell the system that the project will stayec. ***** When you have done all your calculation cerely, you need to go back to Canvaatselt Part 3 Essay/Analysis this case study -eeser Technology, Inc. is a grecer si printers. Ita surrent line of grinera arealing excelently. However, in seer te wees with the Feraceable es gestion with therairile printer, HT agent $5.900.000 te develop a new line of weigertebeecler printera in del development. This a ne prieterredelersblea arate de prising wherever they receit. Uara cene thee grinjeta vielezaly from their permis devices such a martese artist aing the fes HT De wet beleigenstnerk in avance. The new printer has 2-inch dialay and can print in twe different redes facesity- the standere ingut capeety and the Faximum two and a half times as much astercare intrapezity, fer cards, sheets, rerencessheispecer and lates. As this erable and compet printer can be fitted in earer backpack, it dels canvenienesta preting anywhere. Uacea can fully chargers printer fe here in their earstie by doing it in the generasures fe 30 idea while ning the printer of The had als agents further 51.900.000 ts study the marketebiliyofaw line of wifi certebeester printera narketabiiy Table to reduce the new printera at a variable seat of 570 cach. The stelfes csata for the operation are engeced to be 50.000.000 per year. HT expectate 3.200.000 printera 3.800.000 printea, 2.500.000 printers, 1,200.000 printesa en 1.000.000 printera of the new reeel per year ever the need five years respectively. The new printers will be aling at a pres af $120 each. To anh this new line of greece HTreccate invest $32,000,000 in einer which will be depreciate en eveneer MACRS chedule. The value of the asseguiment is expected to be worn 54200.000 ea at the end of the year greet life. Ta planning to se preseing the existing printera entirely in the years. Shule HT seintrees the new grinera, asla ger year of natin grinter will be 1.800.000 printera en 1.300.000 primera for the next the year rastively. The existing del can be prekes the new med sales of existing redel will be redee by 1080.000 printere next year 1105.000 printere ar after next le siente greste astea fe existing resellega ee with the new model, HT-sats resues the price of the Exciting-edel := $75 cash Networking capital has wifi pertable ser printeresses will be 20 percent eales as will vary with the currence of cash flow. As a.ch, there will be sentiel NWC required. The Fraschenge i NWC a expected to see in Year 1 aceering to the asla sithe year. HT i Currently in the tex bracket of 35 gent and it requires a 20 percent return al sfita priesta. The firm als reguires a payback of 4 year for all greesta. have just be hired by HT ea a financial consultant to save them on this new wifi grelesler griner griset You are expected previes ananera to the flowing sections to the management by their next resting which is schedule a time next month. the ankesat for the new wifi getablessler printers Briefly explain. You have to tell what an ceats and the Set of the stalunk csats. In addition, you have to advis HT en how to handle sue esta stars the cash flow sf the grejestrach year? the eyesek geride the gree? Stathellrebility index of the preju? the IRR eternal rate of return the grejest? the NPV in valus of the greject? Shule presses Sected base en Paysak. PI, IRR and NV? Biely explain ---- When you have read the above as background information are what you are saked to dea a financial sarautant, net 2 that you need to get Canvas te splet Part 1/Summary Writing of this case study. Please write your smary before you smilet Part 2 Bew. Part 2 (Carwatient Capital Budgeting Analysia - Before werking on the calculation below, pleased wel the Exemple Case Study for Chapter 10: Rainbow's New Premium Truck Carper and its solution already seated te beth 11 Thingate Study weer te Week Eleven Weak of November 21 recule and the Case Study Part 2:Calculation) and Case Study Part 3 Essay/Analysia) on Canvas Firat Name then Last Nis need to be exactly the same as theas that you was e Canvas The following area will walk you through on how you should do your sleeson for this case stusy. You follow the instructions and provide your recordingly Please enter ALL della curtaining cash flow below in whole number Estimation of sunk coata Pravidelow the mount the ankesata ya idents the case description above. fat aunke$ sing estas exactly the samewering in the cas background information 2nd seats esat Las exactly them wereing sain the cas background informatie Tenslank eats Net Sales Estimation: Use the formule stated below to calculate the metala Year: Net Sales Unitas a ef medel fer Yeart Dries few medel - Recenin unit aslea fexating model for Yeart Current gries of existing reel - Unitasies of existing model for Yeart new model preject and chee - Receten in unit alea si exting medel ifrew medel grietines Current price of existing medel - Reduce price of existing reel Year 1 Net Sales ETTER Veer 2 Net Sales Year 2 Net Sales - Year 3 Net Sales - ESSERE Year 4 Net Sales - ESSESSES Veer Nes Salsa - 33000 Variable Ceat Estimation: Use the formula atated below to calculate the variable seat. Year: Variableta - Unit aslea few redelser YearVariable esat per unit is medel -Reducties in enitales of existingsdeler Yer Variable esat per unit of existing reel Year 1 Variablets Year 2 Varia ceata Veer 3 Variable seats Yeer 4 Variable seats Weer Variable costs $ Depreciation Estimation Use the formula atated below to calculate the depreciation expenses Depreciation of Yeart - Csat af egemen MACRS serentage fer Yeart For all MACRS gercentages in this art, ente a decimal number with 4 decimal local Depreciation of War 1 - 3 Depreciation of Year Depreciation of Year 3 - 3 Depreciation of Year 4 - 5 Depreciation of Years Net Working Capital Estimation Use the formula atated below to calculate the networking capital requirements NWC fer Yeart - NWC Required Percentage Net aslea ef Years raster with a dezinsi cies! NWC fer Yeart NWC fer Year 2 NWC for Year NWC for Year 4 NWCF Years - CASH FLOW ESTIMATION Complete the following table below. Sales STE TESSERE SSSSSS TSSSSSS SEEEEE Pep 9123 BERSES :19 15 15 PERSES ES 23 NW HERS NCCF NCF Estimation of total Year 5 cash flow. Provide your response to the following At the end of the sea year life Acte depreciation of Besk value of guit Market value olviments Texasciated with asl seguiment Enter a gative efter bil er sa negative tax redt! CF anale esigen Total Year esa few - 3 Hint: Nei Neiesah few - OCF Operating ehf) NWC OF Netwerking capitaleah) Year 1 heughYear cani-Net Fathenividual year. Year SchNet For Your CF on as ca ef sini. Evaluation of Project: Fill out the following tablea. Year Cash 3955SESE TELEE 1 Year 5 Variable sata Depreciation Estimation Use the formula atated below to calculate the depreciation expenses Depreciation of Yeart - Csatsi egement MACRS greentege fer Yeart For all MACRS gerenteges in this cart enter a decimal number with 4 decimal local Depreciation of Year 1.3 Depreciation of Year 2.31 Depreciation of Year 3.5 Depreciation of Year 4 - $ Depreciation of Years - 5 Net Working Capital Estimation Use the formula atated below to calculate the networking capital requirements NWC fer Yeart - NWC Resures persentage Net aslea ef Year For the NWC required percentage in this part, enter a decimal number with 2 decimal leal NWC Year NWC for Year 2 NWC for Year 3 NWC Year 4 NWC for Years CASH FLOW ESTIMATION Complete the following table below. 218 SESS Sales C 2513 TSSSSSS TSSESSE TSSSSSS TES BELESS 1993338 JEST Taxea 95 SSSSSSSS ESS Des PCF SELE BBB NWC Estimation of total Year 5 cash flow Provide your responsa to the following At the end of the gresta 5-year life Acumulated depreciation of event Besk value of equites Market value of inte Taxassisted with sale of OEM mutueredit Ester sative number tas laborative CF an asleef esigent- Tetzl Year 5 cash flow Hint: Net CF Net cash flow - OCF Operating cash film] NWC CF Netwerking capital cash flow) Year 1 through Year cahwNet CF the incividual years Year Sesshew Net CF ef Year sanales of eggen. Evaluation of Project: Fill out the following tables. Cash Q 3 2 4 5 De netre y elevations. Round your manera esist the number of decimal clasa apesified) Evaluation Method Payback 1 Desfitability Indes RRS Rate of Return NPV Net Pre Value Ente: "900" for Payback if the project will payback. Th="990"ye-grevidee deca net mean that the price: takea 900 years te geback. It just that you tell the system that the project will stayec. ***** When you have done all your calculation cerely, you need to go back to Canvaatselt Part 3 Essay/Analysis this case study