In: Finance
1.Projected Total Cash Flows
Firm A is considering a project which will initially require $12,000 for new equipment. The equipment will be depreciated straight line to a zero book value over the three year life of project
In addition, the project will require an investment of $30,000
in net working capital which will be recovered at the end of the
project
Annual sales are $45,000 with cost of $32,400.The tax rate is
34%
What is the net present value of this project if the required return is 14%?
Estimate OCF
Estimate Capital Requirements: NWC and NCS
Estimate Projected total cash flows
Net present value or IRR
OCF= $9676
NWC at Period 0 = $ (30000)
NWC at Period 3 =$ 30000
NCS at Year 0= $ (12000)
Projected Cash Flow
Net Present Value= $ 717.67
IRR = 14.78%
For detailed solution please refer the sheet below:-->