our company has been doing well, reaching $1.15 million in earnings, and is considering launching a new product. Designing the new product has already cost $466,000. The company estimates that it will sell 756,000 units per year for $2.94 per unit and variable non-labor costs will be $1.03 per unit. Production will end after year 3. New equipment costing $1.07 million will be required. The equipment will be depreciated to zero using the 7-year MACRS schedule. You plan to sell the equipment for book value at the end of year 3. Your current level of working capital is $306,000. The new product will require the working capital to increase to a level of $378,000 immediately, then to $396,000 in year 1, in year 2 the level will be $354,000, and finally in year 3 the level will return to $306,000. Your tax rate is 21%. The discount rate for this project is 9.8%. Do the capital budgeting analysis for this project and calculate its NPV. Note: Assume that the equipment is put into use in year 1. **drop down menu options say: sunk, fixed, and variable**
our company has been doing well, reaching $1.15 million in earnings, and is considering launching a new product. Designing the new product has already cost $466,000. The company estimates that it will sell 756,000 units per year for $2.94 per unit and variable non-labor costs will be $1.03 per unit. Production will end after year 3. New equipment costing $1.07 million will be required. The equipment will be depreciated to zero using the 7-year MACRS schedule. You plan to sell the equipment for book value at the end of year 3. Your current level of working capital is $306,000. The new product will require the working capital to increase to a level of $378,000 immediately, then to $396,000 in year 1, in year 2 the level will be $354,000, and finally in year 3 the level will return to $306,000. Your tax rate is 21%. The discount rate for this project is 9.8%. Do the capital budgeting analysis for this project and calculate its NPV. Note: Assume that the equipment is put into use in year 1. **drop down menu options say: sunk, fixed, and variable**
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
Related questions
Question
100%
5. Your company has been doing well, reaching $1.15 million in earnings, and is considering launching a new product. Designing the new product has already cost $466,000. The company estimates that it will sell 756,000 units per year for $2.94 per unit and variable non-labor costs will be $1.03 per unit. Production will end after year 3. New equipment costing $1.07 million will be required. The equipment will be depreciated to zero using the 7-year MACRS schedule. You plan to sell the equipment for book value at the end of year 3. Your current level of working capital is $306,000. The new product will require the working capital to increase to a level of $378,000 immediately, then to $396,000 in year 1, in year 2 the level will be $354,000, and finally in year 3 the level will return to $306,000. Your tax rate is 21%. The discount rate for this project is 9.8%. Do the capital budgeting analysis for this project and calculate its NPV .
Note: Assume that the equipment is put into use in year 1.
**drop down menu options say: sunk, fixed, and variable**
Transcribed Image Text:Your company has been doing well, reaching $1.15 million in earnings, and is considering launching a new product. Designing the new product has already cöst $466,000. The company estimates that it will sell
756,000 units per year for $2.94 per unit and variable non-labor costs will be $1.03 per unit. Production will end after year 3. New equipment costing $1.07 million will be required. The equipment will be
depreciated to zero using the 7-year MACRS schedule. You plan to sell the equipment for book value at the end of year 3. Your current level of working capital is $306,000. The new product will require the
working capital to increase to a level of $378,000 immediately, then to $396,000 in year 1, in year 2 the level will be $354,000, and finally in year 3 the level will return to $306,000. Your tax rate is 21%. The
discount rate for this project is 9.8%. Do the capital budgeting analysis for this project and calculate its NPV.
Note: Assume that the equipment is put into use in year 1.
Design already happened and is
V (irrelevant). (Select from the drop-down menu.)
According to the 7-year MACRS schedule, depreciation in year 1 will be $ (Round to the nearest dollar.)
Depreciation in year 2 will be S. (Round to the nearest dollar.)
Depreciation in year 3 will be $. (Round to the nearest dollar.)
Complete the capital budgeting analysis for this project below: (Round to the nearest dollar.)
Year 0
Year 1
Year 2
Year 3
Sales
- Cost of Goods Sold
Gross Profit
2$
- Depreciation
EBIT
$
$
Tax
Incremental Earnings
$
$
+ Depreciation
Incremental Working Capital
- Capital Investment
Incremental Free Cash Flow
The NPV of the project is S (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 4 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
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education