Cash Flow Projections

Complete the cash flow projections and find the NPV for this project. Initial CAPX are $20,000 and depreciated on a 10-year MACRS schedule (the percentages of initial cost allowed for depreciation under the current U.S. tax system). Net working capital required is $5,000 (just a one- time increase) over the life of the project. Incremental sales are $22,000 per year and incremental operating expenses are $18,000 per year. Assume that plant and equipment is disposed of at the end of year 7 (it has no resale value). The tax rate is 30%. Assume a WACC of 9.3%. Note that the spreadsheet is set up so that assumptions (things you can change later) go in the green cells, and that the other cells contain formulas based on the assumptions. 1. Assumptions. Fill in the assumptions section first. Put in the tax rate across the whole row. Put in the MACRS percentages. (The quickest way to do this is to copy them from the MACRS schedule, then go to where you want to paste the values, select Paste Special, click on Values and Transpose, and hit OK.) Enter the WACC and the resale value. 2. Balance sheet items. I find the cash flow projections are easier if we track two balance sheet items, Net Working Capital and Net PPE. In the NWC line, enter the amount that will be required for the project in each year. Note that the NWC must be in place by (the end of) Year 0, and would be gone by (the end of) year 7. Keep in mind that this line is the level of NWC in each year, not the change in NWC. In the Net PPE line, we are going to track the book value of the assets we acquire for this project. So in the green cell (Year 0) put the amount of the initial CAPX. In subsequent years the Net PPE will be Net PPE from the previous year minus depreciation from that year. (Go ahead and enter this formula even though depreciation isn’t entered yet.) 3. Getting EBIT(1–t). Enter sales and expense for Years 1-7. Enter depreciation expense for each year, which is the initial value of PPE times the MACRS percentage for that year. Enter the formula for EBIT, which is sales less operating expenses and depreciation. Enter taxes, which is the tax rate times EBIT, and then enter the formula for EBIT(1–t). Higgins, Analysis for Financial Management 1 4. CAPX. In year 0, CAPX is just equal to the initial value of our PPE, so just enter a formula that references that cell. The other thing we want to account for here is selling PPE at the end of the project. Put this in the next line below CAPX. In Year 7 we get a cash inflow from selling the equipment for resale value (RV), and the we also pay taxes on the gain over book value (BV). Here the RV is given in the assumptions, and the BV is the value of Net PPE in Year 7. So enter a formula in Year 7 under CAPX that reflects: RV– (RV–BV)*t where t is the tax rate. 5. Change in NWC. For the change in NWC (?NWC), for Year 0, we just make it equal to the initial amount of NWC in Year 0 from above. For Years 1-7, the change in NWC is just that year’s NWC minus the previous year’s NWC. 6. Cash Flows. Now we’re ready to calculate cash flow each year, and all we do is apply the formula: EBIT(1–t)+Dep. –CAPX–?NWC. Enter this formula and copy it across for all years 0-7. Then the only change necessary is to also add in the sale of PPE in year 7 to the year 7 cash flows. 7. NPV. Now enter the formula for NPV on the last line. Remember that the NPV function in Excel discounts the first value by one year, so don’t put the initial cash flow inside the NPV function. Add this in separately. Q1: What is the NPV of the project under the given assumptions? ____________ Q2: How low would the initial investment have to be in order to make this project acceptable? ____________

Struggling to find relevant content? Order a custom essay on
Cash Flow Projections
Let our experts save you the hassle
Order Now
Calculate the price
Make an order in advance and get the best price
Pages (550 words)
*Price with a welcome 15% discount applied.
Pro tip: If you want to save more money and pay the lowest price, you need to set a more extended deadline.
We know how difficult it is to be a student these days. That's why our prices are one of the most affordable on the market, and there are no hidden fees.

Instead, we offer bonuses, discounts, and free services to make your experience outstanding.
Sign up, place your order, and leave the rest to our professional paper writers in less than 2 minutes.
step 1
Upload assignment instructions
Fill out the order form and provide paper details. You can even attach screenshots or add additional instructions later. If something is not clear or missing, the writer will contact you for clarification.
Get personalized services with GPA Fix
One writer for all your papers
You can select one writer for all your papers. This option enhances the consistency in the quality of your assignments. Select your preferred writer from the list of writers who have handledf your previous assignments
Same paper from different writers
Are you ordering the same assignment for a friend? You can get the same paper from different writers. The goal is to produce 100% unique and original papers
Copy of sources used
Our homework writers will provide you with copies of sources used on your request. Just add the option when plaing your order
What our partners say about us
We appreciate every review and are always looking for ways to grow. See what other students think about our do my paper service.
Human Resources Management (HRM)
Thank you
Customer 452701, July 26th, 2023
Professions and Applied Sciences
Amazing work!
Customer 452707, May 29th, 2022
Great work. Will definitely recommend
Customer 452523, May 15th, 2021
IT, Web
Don did an excellent job!!!
Customer 452885, January 25th, 2023
Excelled job on the paper!
Customer 452885, December 28th, 2022
Customer 452813, June 20th, 2022
Great work! I can tell they put great effort in completing this assignment. Thank you.
Customer 452707, October 14th, 2022
Customer 452813, July 5th, 2022
Thank you so much!
Customer 452675, March 17th, 2023
I requested two pages and only have one page and the second pages is references.
Customer 452475, August 22nd, 2022
Excellent job on the paper!
Customer 452885, December 28th, 2022
Customer 452813, July 10th, 2022
15% OFF your first order
Use a coupon FIRST15 and enjoy expert help with any task at the most affordable price.
Claim my 15% OFF Order in Chat

Save More. Score Better. Use coupon code SPECIAL for a 15%discount