A proposal to manufacture 5000 t/yr. of a halogenated organic intermediate is set out below:

Estimated fixed capital cost                           $2,750,000

Construction time                                           2 years

Working capital                                               20% of FCI

Operating cost (exc. depreciation)                 $ 550 per ton of product

Revenue from sales                                         $ 800 per ton of product

Plant life                                                          10 years

Salvage value                                                  $425,000

Income tax rate 38 %

Depreciation Life                                            7 years

im                                                                     20%

Assume 50% of the total FCI is spent in first year of construction period

Use sum of year digits depreciation.

No Start-up expense

Land component of FCI is 20%.

Draw the cumulative non-discounted cash flow diagram in excel. Label all key components and upload your diagram and a screenshot of your cash flows. Follow the notes for the proper appearance of said diagram.