Parker Products manufactures a variety of household products. The company is considering introducing a new detergent. The company's CFO has collected the following information about the proposed product. (Note: You may or may not need to use all of this information, use only the information that is relevant.)

The project has an anticipated economic life of 4 years.

The company will have to purchase a new machine to produce the detergent. The machine has an up-front cost (t = 0) of $2 million. The machine will be depreciated on a straight-line basis over 4 years (that is, the company's depreciation expense will be $500,000 in each of the first four years (t = 1, 2, 3, and 4). The company anticipates that the machine will last for four years, and that after four years, its salvage value will equal zero.

If the company goes ahead with the proposed product, it will have an effect on the company's net operating working capital. At the outset, t = 0, inventory will increase by $440,000 and accounts payable will increase by $140,000. At t = 4, the net operating working capital will be recovered after the project is completed.

The detergent is expected to generate sales revenue of $2 million the first year (t = 1), $3 million the second year (t = 2), $4 million the third year (t = 3), and $4 million the final year (t = 4). Each year the operating costs (not including depreciation) are expected to equal60 percentof sales revenue.

The company's interest expense each year will be $400,000.

The new detergent is expected to reduce theafter-tax cash flowsof the company's existing products by $200,000 a year (t = 1, 2, 3, and 4).

The company's overall WACC is 10 percent. However, the proposed project is riskier than the average project for Parker; the project's WACC is estimated to be 12 percent.

The company's tax rate is 40 percent.

Estimate the project net cash flows. Make sure to put the cash flows in order: CF0 in box 1, CF1 in Box 2, CF2 in Box 3, etc. Round it to a whole dollar, and do not include the $ sign.

In box 6 (last one), compute the project's NPV. Round it to a whole dollar, and do not include the $ sign.

Question 10 options:

Blank # 1

Blank # 2

Blank # 3

Blank # 4

Blank # 5

Blank # 6