Over lunch, you and Mary meet to discuss next steps with the expansion project.
The information you hand to Mary shows the following:
- Initial investment outlay of $30 million, consisting of $25 million for equipment and $5 million for net working capital (NWC) (plastic substrate and ink inventory); NWC recoverable in terminal year
 - Project and equipment life: 5 years
 - Sales: $25 million per year for five years
 - Assume gross margin of 60% (exclusive of depreciation)
 - Depreciation: Straight-line for tax purposes
 - Selling, general, and administrative expenses: 10% of sales
 - Tax rate: 35%
 
You continue your conversation.
Complete the above worksheet