Table 9.1: SPI Phone 86 Incremental Earnings Forecast Incremental Earnings Forecast ($000s)Year 01234 Unit Sales (000s) ASP Sales COGS Gross Profit SG&A R&D CCA EBIT Tax (40%) Unlevered Net Income Table 9.2: SPI 86 Schedule of CCA and UCC CapEx, UCC, and CCA Forecasts (000s)Year 01234 CapEx (remember 1/2 year rule) UCC (beg of year) CCA =UCC*d UCC (end of year) CCA rate
Table 9.1: SPI Phone 86 Incremental Earnings Incremental Earnings Forecast ($000s) 501 Unit Sales (000s)100 ASP$260 Sales$26,000 COGS-$11,000 Gross Profit$15,000 SG&A-$2,800 R&D-$15,000 CCA-$1,688 EBIT-$15,000$10,513 Tax (40%)$6,000-$4,205 Unlevered Net Income-$9,000$6,308 Table 9.2: SPI 86 Schedule of CCA and UCC CapEx, UCC, and CCA Forecasts (000s) 501 CapEx (remember 1/2 year rule)$7,500 UCC (beg of year)$3,750 CCA =UCC*d$1,688 UCC (end of year)$2,063 CCA rate45%
Forecast Year 2345 100100100 $260$260$260 $26,000$26,000$26,000 -$11,000-$11,000-$11,000 $15,000$15,000$15,000 -$2,800-$2,800-$2,800 -$2,616-$1,439-$791-$435 $9,584$10,761$11,409-$435 -$3,834-$4,305-$4,564$174 $5,751$6,457$6,845-$261 Year 2345 $5,813$3,197$1,758$967 $2,616$1,439$791$435 $3,197$1,758$967$532
Expert's Answer
Chat with our Experts
Want to contact us directly? No Problem. We are always here for you
Your future, our responsibilty submit your task on time.
Order Now
Get Online
Assignment Help Services
