Consider a project to supply Detroit with 27,000 tons of machine screws annually for automobile production. You will need an initial $4,700,000 investment in threading equipment to get the project started; the project will last for 5 years. The accounting department estimates that annual fixed costs will be $1,125,000 and that variable costs should be $210 per ton; accounting will depreciate the initial fixed asset investment straight-line to zero over the 5-year project life. The marketing department estimates that the automakers will let the contract at a selling price of $314 per ton. The engineering department estimates you will need an initial net working capital investment of $450,000. You require a return of 13 percent and face a tax rate of 21 percent on this project.

What is the estimated OCF for this project?

What is the estimated NPV for this project?

*Please show work on excel (preferred) or handwritten.*