Your company produces candy and considers introducing a new flavor. A year ago, the company spent $21,500 on a marketing survey to learn about consumer interest in this flavor. If this new type of a candy is produced and offered for sale, the estimated revenue in Year 1 is $200,000. Sales are forecasted to grow at a rate of 5% per year. Incremental variable costs are expected to be 60% of incremental revenues. The net working capital in Year 0 is expected to be $64,000 with a full recovery at the end of the project. This project requires an immediate investment of $110,000 in equipment. The equipment is to be depreciated over 10 years on a straight-line basis to zero value. The new candy flavor will be discontinued in 5 years, and the project will end. At the end of this project, the equipment will be sold for $83,000. The tax rate is 35%, and the required rate of return is 14%.

Based on the NPV and IRR investment criteria, should your company introduce a new candy flavor?

Should the cost of a marketing survey be included in your decision? Why or why not?

Calculate the operating cash flow (OCF) for each year of the project. Show each item that goes into the OCF on its own row.

Calculate the Initial Investment of the project.

Calculate the Terminal cash flow of the project.

Show full recovery in the Investment in Net Working Capital.

Calculate the Cash Flow from Assets for each year of the project.

Calculate the projects NPV (NOTE: Make sure to use the NPV function in Excel correctly).

State whether you should introduce a new candy flavor based on NPV. Explain why.

Calculate the projects IRR (use the Excel IRR function).

Based on IRR, should you introduce a new candy flavor? Explain why.

My main problem is figuring out the necessary formulas to use to solve these problems. I have completed rows 13-19 but need help with 22-26. Thank you in advance!

Format To Be Used:

outios Mosott xcel Cu Copy Input Maceting suvey Year 1 Revee $200 000 $61,000 S110,000 S83 000 3596 G NWC Year 7 Inal nvestment . Tear 5ogromet san be said for 15 Depreciati 22 Imvestment in ixed assets a Imveshment in NWC TenniC 82 Provide snswers to coeceptual questions below O lype hene to search a ** 1:220