Homework Help is Here – Start Your Trial Now!
Business
Finance
After spending $ 9 comma 100 on client - development, you have just been offered a big production contract by a new client. The contract will add $ 199 comma 000 to your revenues for each of the next five years and it will cost you $ 104 comma 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 $ 53 comma 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 comma 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 $ 79 comma 000 per year. Since she is busy with ongoing projects, you are planning to hire an assistant at $ 42 comma 000 per year to help with the expansion. You will have to immediately increase your inventory from $ 20 comma 000 to $ 30 comma 000. It will return to $ 20 comma 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.)Calculate the free cash flows below for years 3 through 6:

After spending $ 9 comma 100 on client - development, you have just been offered a big production contract by a new client. The contract will add $ 199 comma 000 to your revenues for each of the next five years and it will cost you $ 104 comma 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 $ 53 comma 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 comma 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 $ 79 comma 000 per year. Since she is busy with ongoing projects, you are planning to hire an assistant at $ 42 comma 000 per year to help with the expansion. You will have to immediately increase your inventory from $ 20 comma 000 to $ 30 comma 000. It will return to $ 20 comma 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.)Calculate the free cash flows below for years 3 through 6:

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
None
After spending $ 9 comma 100 on client - development, you have just been offered a big production contract by a new client. The contract will add $199 comma 000 to your revenues for each of the next five years and it will cost you $ 104 comma 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 $ 53 comma 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 comma 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 $ 79 comma 000 per year. Since she is busy with ongoing projects, you are planning to hire an assistant at $ 42 comma 000 per year to help with the expansion. You will have to immediately increase your inventory from $ 20 comma 000 to $ 30 comma 000. It will return to $ 20 comma 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.)Calculate the free cash flows below for years 3 through 6: Calculate the free cash flows below for years 3 through 6: Sales - Cost of Goods Sold Gross Profit -Annual Cost -Depreciation EBIT -Tax Incremental Eamings + Depreciation -Incremental Working Capital - Opportunity Cost -Capital Investment Year 3 Year 4 Year 5 Year 6 $ $ $ $ Incremental Free Cash Flow The NPV of the project is $ (Round to the nearest dollar.)
Transcribed Image Text:After spending $ 9 comma 100 on client - development, you have just been offered a big production contract by a new client. The contract will add $199 comma 000 to your revenues for each of the next five years and it will cost you $ 104 comma 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 $ 53 comma 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 comma 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 $ 79 comma 000 per year. Since she is busy with ongoing projects, you are planning to hire an assistant at $ 42 comma 000 per year to help with the expansion. You will have to immediately increase your inventory from $ 20 comma 000 to $ 30 comma 000. It will return to $ 20 comma 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.)Calculate the free cash flows below for years 3 through 6: Calculate the free cash flows below for years 3 through 6: Sales - Cost of Goods Sold Gross Profit -Annual Cost -Depreciation EBIT -Tax Incremental Eamings + Depreciation -Incremental Working Capital - Opportunity Cost -Capital Investment Year 3 Year 4 Year 5 Year 6 $ $ $ $ Incremental Free Cash Flow The NPV of the project is $ (Round to the nearest dollar.)
Expert Solution
steps

Step by step

Solved in 3 steps with 2 images

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
Fundamentals Of Financial Management, Concise Edi…
Fundamentals Of Financial Management, Concise Edi…
Finance
ISBN:
9781337902571
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
SEE MORE TEXTBOOKS