Please answer in excel format with formulas thank you!

Read the following case and solve the following questions (100 points) 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 nance department. One 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 J immy 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 $25 0,000 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 $200,000 for a marketing study to determine the expected sales gures for the new smartphone. Conch Republic can manufacture the new smartphones for $220 each in variable costs. Fixed costs for the operation are estimated to run $6.4 million per year. The estimated sales volume is 155,000, 165,000, 125,000, 95,000, and 75,000 per year for the next five years, respectively. The unit price of the new smartphone will be $535. The necessary equipment can be purchased for $43.5 million and will be depreciated on a sevenyear MACRS schedule. It is believed the value of the equipment in ve years will be $6.5 million. As 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 $385 per unit, with variable costs of $145 each and xed costs of $4.3 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 $215 each. Net working capital for the smartphones will be 20 percent of sales and will occur with the timing of the cash ows for the year; for example, there is no initial outlay for NWC, but changes in NWC will first occur in Year 1 with the rst year's sales. Conch Republic has a 21 percent corporate tax rate Conch Republic issues a single type of corporate bond with the face value of $ 13 million, the time to maturity of 10 years, and coupon rate of 5% (paid annually). The current market value of the bond is $12.5 million. The beta coefcient of Conch Republic's stock is 1.2, and the market capitalization (the market value of equity) is $15 million. Also, the market risk premium is 6%, and the risk-free rate is 0.5%. The new smartphone project is expected to have similar risk with existing business of Conch Republic. Shelley has asked Jay to prepare a report that answers the following questions. * Use formats for pro forma US and B/S in the lecture notes or textbook if you want (1) Prepare the pro forma income statement for the new smartphone project from year 1 to year 5. (25 points) Hint 1: Consider side effects of adopting new project on sales and variable costs (effects of old model). Hint 2: Use the seven-year MACRS schedule in the lecture notes. Note that the investment period is only ve years, not seven years even though the equipment is depreciated over seven years. (2) Prepare the pro forma balance sheet in abbreviated version for the new smartphone project 'om year 0 to year 5. (20 points} (3) Project OCF, additions to NWC, Capital Spending, and PCP of the new smartphone project from year 0 to year 5 (15 points) Hint 1: If the market value of equipment