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 (ΔNWC), 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–ΔNWC. 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? ____________

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.
How it works
Receive a 100% original paper that will pass Turnitin from a top essay writing service
step 1
Upload your 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.
Pro service tips
How to get the most out of your experience with Assignments ABC
One writer throughout the entire course
If you like the writer, you can hire them again. Just copy & paste their ID on the order form ("Preferred Writer's ID" field). This way, your vocabulary will be uniform, and the writer will be aware of your needs.
The same paper from different writers
You can order essay or any other work from two different writers to choose the best one or give another version to a friend. This can be done through the add-on "Same paper from another writer."
Copy of sources used by the writer
Our college essay writers work with ScienceDirect and other databases. They can send you articles or materials used in PDF or through screenshots. Just tick the "Copy of sources" field on the order form.
See why 10k+ students have chosen us as their sole writing assistance provider
Check out the latest reviews and opinions submitted by real customers worldwide and make an informed decision.
English 101
Thank you guys for always being there and helping me always get a 100% on my assignments!
Customer 452483, August 16th, 2021
I appreciate the help.
Customer 452567, March 18th, 2022
Excellent. Thank you.
Customer 452487, August 26th, 2021
Very clear, and complete information presented. I, thank you for all of your hard work, appreciate it!
Customer 452483, August 9th, 2021
Thank you! It was great :)
Customer 452483, July 26th, 2021
Biology (and other Life Sciences)
Power Point Presentation was great, appreciate all of your hard work. Thank you!
Customer 452483, August 9th, 2021
Healthcare Writing & Communications
Perfect! Thank you so much for all of your help!
Customer 452483, October 31st, 2021
Thank you for your help
Customer 452555, February 16th, 2022
Excellent job! super recommended.
Customer 452487, August 24th, 2021
Thank you so much! I appreciate what you do and all of the great help you've given me!
Customer 452483, September 6th, 2021
Healthcare Writing & Communications
Thank you so much for all of your hard work! Appreciate it all!
Customer 452483, November 14th, 2021
Thank you for all of your help and hard work, truly appreciate you guys always being there with my hectic schedule. Thank you again!
Customer 452483, September 20th, 2021
Customer reviews in total
Current satisfaction rate
2 pages
Average paper length
Customers referred by a friend
15% OFF your first order
Use a coupon ABC15 and enjoy expert help with any task at the most affordable price.
Claim my 15% OFF Order in Chat