fm12 18 - Any increase in NOWC is a negative cash flow, and...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Mini Case: 12 - 18 d. Construct annual incremental operating cash flow statements. Answer: Year 1 Year 2 Year 3 Year 4 Sales $250,000 $257,500 $265,225 $273,188 Costs $125,000 $128,750 $132,613 $136,588 Depreciation $79,200 $108,000 $36,000 $16,800 Op. EBIT $45,800 $20,750 $96,612 $119,800 Taxes (40%) $18,320 $8,300 $38,645 $47,920 NOPAT $27,480 $12,450 $57,967 $71,880 Depreciation $79,200 $108,000 $36,000 $16,800 Net Operating CF $106,680 $120,450 $93,967 $88,680 e. Estimate the required net operating working capital for each year, and the cash flow due to investments in net operating working capital. Answer: The project requires a level of net operating working capital in the amount equal to 12% of the next year’s sales.
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Any increase in NOWC is a negative cash flow, and any decrease is a positive cash flow. Year 0 Year 1 Year 2 Year 3 Year 4 Sales $250,000 $257,500 $265,225 $273,188 NOWC (% of sales) $30,000 $30,900 $31,827 $32,783 $0 CF due to NOWC) ($30,000) ($900) ($927) ($956) $32,783 f. Calculate the after-tax salvage cash flow. Answer: When the project is terminated at the end of year 4, the equipment can be sold for $25,000. But, since it has been depreciated to a $0 book value, taxes must be paid on the full salvage value. For this project, the after-tax salvage cash flow is: Salvage Value $25,000 Tax On Salvage Value (10,000) Net After-Tax Salvage Cash Flow $15,000...
View Full Document

Ask a homework question - tutors are online