I need the answer to the last question...
Question 1
What is the net cost of the project for capital budgeting purposes? (That is, what is the Year 0 net cash flow?)
Initial Outlay $200K
Additional working capital required $50K
Total cash outlay $250K
Year 0 net cash flow (250K)
Question 2
What are the net operation cash flows for years 1, 2, and 3?
0 1 2 3 Earn $100,000 $100,000 $100,000
Dep. -$50,000 -$50,000 -$50,000
Taxable income $50,000 $50,000 $50,000
Tax at 40% -$20,000 -$20,000 -$20,000
After tax income $30,000 $30,000 $30,000
Add back dep. $50,000 $50,000 $50,000 W. cap.
Net Operating $80,000 $80,000 $80,000
Cash flow ______ ______ ______
Question 3
What is the terminal cash flow?
Proceeds from sale of
Pieces of the project $150,000
Add: working capital returned $50,000
Terminal cash flow $200,000
Question 4
If you use the WACC rate of 10% should you go ahead with the project?
Why?