1. Capital budgeting. Company Inc. is going to invest, based on the marketing research that cost $10,000, into a new project $150,000 with the expectations that this venture will generate sales for the next five years as shown in an exhibit below. Variable cash operating expenses will be 50 percent of sales each year, and fixed cash operating expenses are $20,000 annually. Computation of depreciation is straight-line to zero book value within five year. The income tax rate is 40 percent. The value of the capital investment at the end of year 5 is $15,000 (estimated market value of an investment). The investment also requires additional working capital investments the company needs to maintain 10% of the annual sales as an investment into working capital (hint: there will be changes in working capital each year). The required rate of return (WACC) is 12 percent.

Estimated sales revenues from an investment

Year	0	1	2	3	4	5
Sales		150 000	200 000	250 000	200 000	120 000

Questions:

1. Compute the incremental cash flows for the project (you are advised to use excel)
2. Estimate the NPV and IRR for the project. Should the company invest into this project?