Homework Help is Here – Start Your Trial Now!
Business
Finance
After spending $10,200 on client-development, you have just been offered a big production contract by a new client. The contract will add $193,000 to your revenues for each of the next 5 years and it will cost you $99,000 per year to make the additional product. You will have to use some existing equipment and buy new equipment as well. The existing equipment is fully depreciated, but could be sold for $51,000 now. If you use it in the project, it will be worthless at the end of the project. You will buy new equipment valued at $27,000 and use the 5-year MACRS schedule to depreciate it. It will be worthless at the end of the project. Your current production manager earns $82,000 per year. Since she is busy with ongoing projects, you are planning to hire an assistant at $41,000 per year to help with the expansion. You will have to immediately increase your inventory from $20,000 to $30,000. It will return to $20,000 at the end of the project. Your company's tax rate is 25% and your discount rate is 15.4%. What is the NPV of the contract? (Note: Assume that the equipment is put into use in year 1.) Calculate the free cash flows below for years 0 through 2: (Round to the nearest dollar.) Year 2 Sales - Cost of Goods Sold Gross Profit - Annual Cost - Depreciation EBIT - Tax Incremental Earnings + Depreciation - Changes in NWC - Opportunity Cost - Capital Expenditures $ $ Incremental Free Cash Flows $ Year 0 $ $ $ $ $ Year 1 $ $ $ $ $

After spending $10,200 on client-development, you have just been offered a big production contract by a new client. The contract will add $193,000 to your revenues for each of the next 5 years and it will cost you $99,000 per year to make the additional product. You will have to use some existing equipment and buy new equipment as well. The existing equipment is fully depreciated, but could be sold for $51,000 now. If you use it in the project, it will be worthless at the end of the project. You will buy new equipment valued at $27,000 and use the 5-year MACRS schedule to depreciate it. It will be worthless at the end of the project. Your current production manager earns $82,000 per year. Since she is busy with ongoing projects, you are planning to hire an assistant at $41,000 per year to help with the expansion. You will have to immediately increase your inventory from $20,000 to $30,000. It will return to $20,000 at the end of the project. Your company's tax rate is 25% and your discount rate is 15.4%. What is the NPV of the contract? (Note: Assume that the equipment is put into use in year 1.) Calculate the free cash flows below for years 0 through 2: (Round to the nearest dollar.) Year 2 Sales - Cost of Goods Sold Gross Profit - Annual Cost - Depreciation EBIT - Tax Incremental Earnings + Depreciation - Changes in NWC - Opportunity Cost - Capital Expenditures $ $ Incremental Free Cash Flows $ Year 0 $ $ $ $ $ Year 1 $ $ $ $ $

Principles of Accounting Volume 2
Principles of Accounting Volume 2
19th Edition
ISBN:9781947172609
Author:OpenStax
Publisher:OpenStax
Chapter3: Cost-volume-profit Analysis
Section: Chapter Questions
Problem 8EB: Shonda & Shonda is a company that does land surveys and engineering consulting. They have an...
See similar textbooks
icon
Related questions
Question

ss

After spending $10,200 on client-development, you have just been offered a big production contract by a new client. The contract will add $193,000 to your revenues for each of the next 5 years and it will cost you $99,000 per year to make the additional product. You will have to use some existing equipment and buy new equipment as well. The existing equipment is fully depreciated, but could be sold for $51,000 now. If you use it in the project, it will be worthless at the end of the project. You will buy new equipment valued at $27,000 and use the 5-year MACRS schedule to depreciate it. It will be worthless at the end of the project. Your current production manager earns $82,000 per year. Since she is busy with ongoing projects, you are planning to hire an assistant at $41,000 per year to help with the expansion. You will have to immediately increase your inventory from $20,000 to $30,000. It will return to $20,000 at the end of the project. Your company's tax rate is 25% and your discount rate is 15.4%. What is the NPV of the contract? (Note: Assume that the equipment is put into use in year 1.) Calculate the free cash flows below for years 0 through 2: (Round to the nearest dollar.) Sales Cost of Goods Sold Gross Profit - Annual Cost - Depreciation EBIT - Tax Incremental Earnings + Depreciation - Changes in NWC - Opportunity Cost - Capital Expenditures Incremental Free Cash Flows GA $ Year 0 CA LA LA Year 1 EA LA Year 2
Transcribed Image Text:After spending $10,200 on client-development, you have just been offered a big production contract by a new client. The contract will add $193,000 to your revenues for each of the next 5 years and it will cost you $99,000 per year to make the additional product. You will have to use some existing equipment and buy new equipment as well. The existing equipment is fully depreciated, but could be sold for $51,000 now. If you use it in the project, it will be worthless at the end of the project. You will buy new equipment valued at $27,000 and use the 5-year MACRS schedule to depreciate it. It will be worthless at the end of the project. Your current production manager earns $82,000 per year. Since she is busy with ongoing projects, you are planning to hire an assistant at $41,000 per year to help with the expansion. You will have to immediately increase your inventory from $20,000 to $30,000. It will return to $20,000 at the end of the project. Your company's tax rate is 25% and your discount rate is 15.4%. What is the NPV of the contract? (Note: Assume that the equipment is put into use in year 1.) Calculate the free cash flows below for years 0 through 2: (Round to the nearest dollar.) Sales Cost of Goods Sold Gross Profit - Annual Cost - Depreciation EBIT - Tax Incremental Earnings + Depreciation - Changes in NWC - Opportunity Cost - Capital Expenditures Incremental Free Cash Flows GA $ Year 0 CA LA LA Year 1 EA LA Year 2
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Principles of Accounting Volume 2
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College
EBK CONTEMPORARY FINANCIAL MANAGEMENT
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
SEE MORE TEXTBOOKS