Kat Martin, the CFO of Bloomington Products (BP) has requested your assistance in evaluating a capital budgeting proposal. The proposal involvesthe productionof a new line of gearboxesforuse in heavy freight applications. Research and development costs to develop this new line of gearboxes were $500,000 last year (2020). Production of the new product would require investment in new machinery. The machinery to be purchased would cost $8,000,000, and would haveausefullifeof6years.BPhasconferredwithitstaxaccountantandhasbeeninformedthattheymustdepreciatethe machinery straight-line for a 4-year period to a value of 0. The machinery is expected to be sold for a market value of

$500,000attheendofthe6^thyear.

Management expects to sell 5,000 gearboxes in years 1 and 2, and 6,000 gearboxes in each of the remaining four years. The sales price per gearbox is projected to be $1000 in year one, and management believes that the sales price will increase by 2% per year over the life of the project. Variable costs are projected to be $500 per gearbox in year one and management expects these costs to remain as the same percentage of sales over the life of the project (50%). Fixed production costs are expected to be $250,000 in the first year and each remaining year of the project. If the new line of gearboxes is produced, BP will need to make additional investments in Net Working Capital (NWC) to support the increased operations.Theincreasein NWC(attimet) isexpected to be18%of incrementalsalesbetween timetand time t+1. Thus, the NWC investment required (or change in NWC) at t=0 would be 18% of the projected sales for the year endingatt=1.AdditionalNWCinvestmentswouldberequired tosupportanyfurtherincreases insalesandthecumulative investment in NWC made as a result of this project would be completely recovered at the project's end (NWC levels will return to 0).The discount rate used to evaluate this project is 11%, and the relevant tax rate is 30%.

Developtheincrementalcashflowprojectionsforthisproposal.Makesuretoclearlyidentify(1)incremental operating cash flows, (2) NWC Investment cash flows, (3) net capital spending, and then, (4) sum these three figures to get free cash flow or cash flow from assets. Next, use the projected free cash flows to calculate the project's NPV and IRR.