Mini Case: Conch Republic Electronics (Essay Sample)

Mini Case: Conch Republic Electronics Student’s Name Institution Information Provided Initial investment750,000Marketing expenses200,000Variable cost215Fixed cost6,100,000Sale price380Equipment40,500,000Depreciation7 MarcsSalvage value6,100,000Sale volume of new smart phone 95,00065,000Sale price380Variable cost145Fixed cost 4,300,000Decline of sale units 30,000Sale price 210Net working capital0.2Tax rate35%Rate of return0.12Initial investmentInitial cost-$750,000.00Marketing Expenses-$200,000.00Equipment-40,500,000Total Investment-$41,450,000.00 Calculations Year012345Initial Investment-$41,450,000.00Sales in units155,000165,000125,00095,00075,000Sale volume of the new smart phone520520520520520Revenue generated from the sale8060000085800000650000004940000039000000Sales in units of the old smart phone 95,00065,000Sale price 380380Revenue generated from the old smart phone 3610000024700000Total revenue generated116700000110500000650000004940000039000000CostsVariable cost of New smart phone 3332500035475000268750002042500016125000Fixed cost6,100,0006,100,0006,100,0006,100,0006,100,000Variable cost of Old smart phone137750009425000Fixed cost of old smart phone4,300,0004,300,0004,300,0004,300,0004,300,000Total Cost incurred5750000055300000372750003082500026525000Net cash flow 5920000055200000277250001857500012475000Depreciation49157608424560601656042965603071920Net cash flow after depreciation  542842404677544021708440142784409403080Tax @35%...