Shrieves Casting Company is considering adding a new line to its product mix, and the capital budgeting analysis is being conducted by Sidney Johnson, a recently graduated MBA. The production line would be set up in unused space in Shrieves main plant. The machinerys invoice price would be approximately $200,000, another $10,000 in shipping charges would be required, and it would cost an additional $30,000 to install the equipment. The machinery has an economic life of 4 years, and Shrieves has obtained a special tax ruling that places the equipment in the MACRS 3-year class. The machinery is expected to have a salvage value of $25,000 after 4 years of use.

The new line would generate incremental sales of 1,250 units per year for 4 years at an incremental cost of $100 per unit in the first year, excluding depreciation. Each unit can be sold for $200 in the first year. The sales price and cost are expected to increase by 3% per year due to inflation. Further, to handle the new line, the firms net working capital for each year would have to equal to 12% of next years sales revenues. The firms tax rate is 40%,and its discount rate is 10%.

Part B

1. Disregard the assumptions in part A. What is Shrieves depreciable basis? What are the annual depreciation expenses?
2. Calculate the annual sales revenues and costs (other than depreciation)
3. Construct annual incremental operating cash flow statements.
4. Estimate the required net working capital for each year, and the cash flow due to investments in net working capital.
5. Calculate the after-tax salvage cash flow
6. Calculate the project cash flows for each year. Based on these cash flows, what is the projects NPV? Should we undertake the project?