After spending $10,200 on client-development, you have just been offered a big production contract by a new client. The contract will add $204,000 to your revenues for each of the next five 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 $54,000 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 $25,000 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 $80,000 per year. Since she is busy with ongoing projects, you are planning to hire an assistant at $45,000 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 21% and your discount rate is 14.7%. 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 0 Year 1 Year 2 Sales $ $ $ - Cost of Goods Sold Gross Profit $ $ $ - Annual Cost - Depreciation EBIT $ $ $ - Tax Incremental Earnings $ $ $ + Depreciation - Incremental Working Capital - Opportunity Cost - Capital Investment Incremental Free Cash Flow $ $ $ Calculate the free cash flows below for years 3 through 6: Year 3 Year 4 Year 5 Year 6 Sales $ $ $ $ - Cost of Goods Sold Gross Profit $ $ $ $ - Annual Cost - Depreciation EBIT $ $ $ $ - Tax Incremental Earnings $ $ $ $ + Depreciation - Incremental Working Capital - Opportunity Cost - Capital Investment Incremental Free Cash Flow $ $ $ $ The NPV of the project is $___________________________ (Round to the nearest dollar.
After spending $10,200 on client-development, you have just been offered a big production contract by a new client. The contract will add $204,000 to your revenues for each of the next five 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 $54,000 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 $25,000 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 $80,000 per year. Since she is busy with ongoing projects, you are planning to hire an assistant at $45,000 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 21% and your discount rate is 14.7%. 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 0 Year 1 Year 2 Sales $ $ $ - Cost of Goods Sold Gross Profit $ $ $ - Annual Cost - Depreciation EBIT $ $ $ - Tax Incremental Earnings $ $ $ + Depreciation - Incremental Working Capital - Opportunity Cost - Capital Investment Incremental Free Cash Flow $ $ $ Calculate the free cash flows below for years 3 through 6: Year 3 Year 4 Year 5 Year 6 Sales $ $ $ $ - Cost of Goods Sold Gross Profit $ $ $ $ - Annual Cost - Depreciation EBIT $ $ $ $ - Tax Incremental Earnings $ $ $ $ + Depreciation - Incremental Working Capital - Opportunity Cost - Capital Investment Incremental Free Cash Flow $ $ $ $ The NPV of the project is $___________________________ (Round to the nearest dollar.
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...
Related questions
Question
Question 19
After spending
$10,200
on client-development, you have just been offered a big production contract by a new client. The contract will add
$204,000
to your revenues for each of the next five 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
$54,000
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
$25,000
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
$80,000
per year. Since she is busy with ongoing projects, you are planning to hire an assistant at
$45,000
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
21%
and your discount rate is
14.7%.
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 0
|
|
Year 1
|
|
Year 2
|
Sales
|
$
|
|
$
|
|
$
|
|
- Cost of Goods Sold
|
|
|
|
|
|
|
Gross Profit
|
$
|
|
$
|
|
$
|
|
- Annual Cost
|
|
|
|
|
||
- Depreciation
|
|
|
|
|
|
|
EBIT
|
$
|
|
$
|
|
$
|
|
- Tax
|
|
|
|
|
|
|
Incremental Earnings
|
$
|
|
$
|
|
$
|
|
+ Depreciation
|
|
|
|
|
|
|
- Incremental Working Capital
|
|
|
|
|
|
|
-
|
|
|
|
|
||
- Capital Investment
|
|
|
|
|
|
|
Incremental
|
$
|
|
$
|
|
$
|
|
Calculate the free cash flows below for years 3 through 6:
|
|
Year 3
|
|
Year 4
|
|
Year 5
|
|
Year 6
|
Sales
|
$
|
|
$
|
|
$
|
|
$
|
|
- Cost of Goods Sold
|
|
|
|
|
|
|
|
|
Gross Profit
|
$
|
|
$
|
|
$
|
|
$
|
|
- Annual Cost
|
|
|
|
|
|
|
|
|
- Depreciation
|
|
|
|
|
|
|
|
|
EBIT
|
$
|
|
$
|
|
$
|
|
$
|
|
- Tax
|
|
|
|
|
|
|
|
|
Incremental Earnings
|
$
|
|
$
|
|
$
|
|
$
|
|
+ Depreciation
|
|
|
|
|
|
|
|
|
- Incremental Working Capital
|
|
|
|
|
|
|
|
|
- Opportunity Cost
|
|
|
|
|
||||
- Capital Investment
|
|
|
|
|
|
|
|
|
Incremental Free Cash Flow
|
$
|
|
$
|
|
$
|
|
$
|
|
The NPV of the project is
$___________________________
(Round to the nearest dollar.)Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 2 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.Recommended textbooks for you
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College