After spending $10,000 on client-development, you have just been offered a big production contract by a new client. The contract will add $205,000 to your revenues for each of the next five years and it will cost you $95,000 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 $45,000 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 $43,000 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 35% and your discount rate is 14.9%. 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: (Round to the nearest dollar.) Year 0 Year 1 Year 2 0 Sales 113,000 $ $ Gross Profit 113,000 $ $ 0 $ 1 209,000 96,000 $ 209,000 96,000 0 $ $ - Cost of Goods Sold - Annual Cost $ 38,000 $ 0 113,000 $ 38,000 $ 3,917 $ 38,000 $ 6,528 $ 3,917 $ $ Gross Profit 113,000 $ 1,958 $ 113,000 $ - Depreciation EBIT - Annual Cost 0 0 0 $ 38,000 $ $ 71,083 38,000 $ $ 71,083 $ (1,958) 68,472 $ 23,965 $ $ $ - Depreciation 6,800 $ 10,880 - Tax $ (685) EBIT 0 44,507 $ $ $ $ 24,879 $ 46,204 $ 3,917' $ 68,200 $ 23,870 $ (1,273) 64,120 22,442 24,879 $ 46,204 $ 3,917 $ (10,000) $ Incremental Earnings + Depreciation - Incremental Working Capital - Tax 0 $ $ 6,528 $ 1,958 $ $ $ 0 $ 0 $ 0 $ 44,330 $ 41,678 $ 0 $ 0 $ 0 $ 0 $ 0 $ 6,800 $ 10,880 $ 0 $ - Opportunity Cost - Capital Investment Incremental Free Cash Flow 0 $ 0 $ 0 $ 10,000 $ 0 $ 0 Incremental Earnings + Depreciation - Incremental Working Capital - Opportunity Cost - Capital Investment Incremental Free Cash Flow $ 51,035 $ 50,121 $ 60,121 $ 685 $ 0 $ 0 31,850 $ 34,000 $ $ 0 $ 0 The NPV of the project is $ 96,981'. (Round to the nearest dollar.) $ (75,850) $ 51,130 $ 52,558 Year 3 Year 4 Year 5 Year 6 Sales $ 209,000 $ 0 209,000 $ 96,000 $ 209,000 $ 96,000 $ - Cost of Goods Sold $ 96,000 $ 0 After spending $10,000 on client-development, you have just been offered a big production contract by a new client. The contract will add $205,000 to your revenues for each of the next five years and it will cost you $95,000 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 $45,000 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 $43,000 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 35% and your discount rate is 14.9%. 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: (Round to the nearest dollar.) Year 0 Year 1 Year 2 0 Sales 113,000 $ $ Gross Profit 113,000 $ $ 0 $ 1 209,000 96,000 $ 209,000 96,000 0 $ $ - Cost of Goods Sold - Annual Cost $ 38,000 $ 0 113,000 $ 38,000 $ 3,917 $ 38,000 $ 6,528 $ 3,917 $ $ Gross Profit 113,000 $ 1,958 $ 113,000 $ - Depreciation EBIT - Annual Cost 0 0 0 $ 38,000 $ $ 71,083 38,000 $ $ 71,083 $ (1,958) 68,472 $ 23,965 $ $ $ - Depreciation 6,800 $ 10,880 - Tax $ (685) EBIT 0 44,507 $ $ $ $ 24,879 $ 46,204 $ 3,917' $ 68,200 $ 23,870 $ (1,273) 64,120 22,442 24,879 $ 46,204 $ 3,917 $ (10,000) $ Incremental Earnings + Depreciation - Incremental Working Capital - Tax 0 $ $ 6,528 $ 1,958 $ $ $ 0 $ 0 $ 0 $ 44,330 $ 41,678 $ 0 $ 0 $ 0 $ 0 $ 0 $ 6,800 $ 10,880 $ 0 $ - Opportunity Cost - Capital Investment Incremental Free Cash Flow 0 $ 0 $ 0 $ 10,000 $ 0 $ 0 Incremental Earnings + Depreciation - Incremental Working Capital - Opportunity Cost - Capital Investment Incremental Free Cash Flow $ 51,035 $ 50,121 $ 60,121 $ 685 $ 0 $ 0 31,850 $ 34,000 $ $ 0 $ 0 The NPV of the project is $ 96,981'. (Round to the nearest dollar.) $ (75,850) $ 51,130 $ 52,558 Year 3 Year 4 Year 5 Year 6 Sales $ 209,000 $ 0 209,000 $ 96,000 $ 209,000 $ 96,000 $ - Cost of Goods Sold $ 96,000 $ 0