Cafe-Si Corp. currently has two products, high priced cell phones and apps for its cell phones. Cafe-Si Corp. has decided to sell a new line of low-priced cell phones. Sales revenues for the new line of cell phones are estimated at $2,000 a year and variable costs are $1,500 a year. The project is expected to last 10 years. Also, non-variable costs are $400 per year. The company has spent $100 in a research and a development study that determined the company will have synergy gains/sales of $200 a year from sales of its existing apps for its cell phones but it will lose $500 annual sales of its high-price cell phones. The annual production variable costs are 40% of high-priced cell phone sales and 60% of apps of cell phone sales.

The plant and equipment required for producing the new line of cell phones costs $600 and will be depreciated down to zero over 30 years using straight-line depreciation. It is expected that the plant and equipment can be sold (salvage value) for $300 at the end of 10 years. The new cell phones will also require today an increase in net working capital of $150 that will be returned at the end of the project.

The tax rate is 25 percent and the cost of capital is 12%.

1. What is the annual depreciation of the plant and equipment?

2. What is the annual Earnings before Interests, and Taxes (EBIT) for this project?

3. What is the annual incremental net cash flow (FCF or OCF) for this project?