11 Preview File Edit View Go Tools Window Help 09 67% 1 Sun 6:40 PM John Kallergis a Capture estimates.PNG non labor costs will be $1.13 per unit $1.01 , a new . company estimates it sell $ Search yer 3 and plan to set it Your current level of working capital is $305.000. The new product will requre the working capital to increase to a level of $373,000 immediately, then to $398,000 in year 1, in year 2 the level will be $357000, and finally in year 3 the level will return to $305,000. Your tax rate is 21%. The discount rate for this project is 9.7% 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 irrelevant) (Select from the drop down menu) According to the bonus depreciation schedule, depreciation in year I will be $ (Round to the nearest dollar) Depreciation in yours 2 and 3 will be $ (Round to the nearest dollar) Complete the capital budgeting analysis for this project below. (Round to the nearest dolar) Year 0 Year 1 Year 2 Year 3 Sales $ s $ s Cost of Goods Sold 5 S s s Gross Profil $ s s Depreciation $ s S s EBIT s s s Tex $ s S Incremental Earings s s s s + Depreciation s s si $ Incremental Working Capital s s $ s Capital Investment $ s Incremental Free Cash Flow s $ $ $ Capture-estimates pt 2.PNG @ The NPV of the project is (Round to the nearest dollar) Grit Quiz Inteligence quiz Big 5 personality Your company hits been doing wel, reaching wil end after year 3 Noweguiment costing $1.15 milion will be required. The equipment will be depreciated using 100% bonus depraunder the 2017 TCIA You think the equipment will be obsolete at the end of