Your company has been doing well, reaching $$1$ million in earnings, and is considering launching a new product. Designing the new product has

already cost $$545,000.$ The company estimates that it will sell $799,000$ units per year for $$2\mathrm{.}95$ per unit and variable non$-$labor costs will be $$1\mathrm{.}15$ per

unit. Production will end after year $3.$ New equipment costing $$1\mathrm{.}19$ 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 $$302,000.$ The new product

will require the working capital to increase to a level of $$385,000$ immediately, then to $$391,000$ in year $1,$ in year $2$ the level will be $$343,000,$ and finally

in year $3$ the level will return to $$302,000.$ Your tax rate is $21\%.$ The discount rate for this project is $9\mathrm{.}9\%.$ 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 $7-$year MACRS schedule, depreciation in year $1$ will be $$.($Round to the nearest dollar.$)$

Depreciation in year $2$ will be $$,.($Round to the nearest dollar.$)$

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.$)$

The NPV of the project is $$,.($Round to the nearest dollar.$)$