A beauty product company is developing a new fragrance named Happy Forever. There is a probability of 0.48 that consumers will love Happy Forever, and in this case, annual sales will be 1.10 million bottles; a probability of 0.39 that consumers will find the smell acceptable and annual sales will be 193,000 bottles; and a probability of 0.13 that consumers will find the smell unpleasant and annual sales will be only 48,000 bottles. The selling price is $37, and the variable cost is $11 per bottle. Fixed production costs will be $1.02 million per year, and depreciation will be $1.17 million. Assume that the marginal tax rate is 40 percent. What are the expected annual incremental after-tax free cash flows from the new fragrance?
Annual incremental cash flows