B D E F H A Delicious Snacks, Inc. Increase in Raw Materials First Year Number of Units Year $1$ Price per Unit Unit Price Increase $($Expected Inflation$)$ Unit Sales Growth Rate #$1$ Unit Sales Growth Rate $2$ Unit Sales Growth Rate $3$ Variable Cost per Unit Annual Fixed Costs Cost of Equipment Installation & Delivery Costs Project's Life $($Years$)$ MACRS Class Salvage Value WACC Marginal Tax Rate Depreciation Rates $17\mathrm{.}49\%12\mathrm{.}49\%14\mathrm{.}29\%24\mathrm{.}49\%8\mathrm{.}95\%8\mathrm{.}95\%8\mathrm{.}95\%$ Delicious Snacks, Inc.$\text{'}$s Operating Cash Flow Statement Year $1$ Year $2$ Year $3$ Year $4$ Year $0$ Year $5$ Year $6$ Year $7$ Expected Price per Unit Expected Number of Units Revende Variable Cost Fixed Cost Depreciation Pre$-$Tax Cash Flow $-$ Taxes Add: Depreciation Increase in Raw Materials Capital Spending Terminal Cash Flow After$-$Tax Cash Flows Net Present Value $($NPV$)$ Profitability Index $($PI$)$ Internal Rate of Return $($IRR$)$ MIRR