You are evaluating a project for your company. You estimate the sales price to be $10 per unit and sales volume to be 3,000 units in year 1; 10,000 units in year 2; and 1000 units in year 3. The project has a three-year life. Variable costs amount to $3 per unit and fixed costs are $25,000 per year. The project requires an initial investment of $50,000 in assets which will be depreciated straight-line to zero over the three-year project life. The actual market value of these assets at the end of year 3 is expected to be $10,000. NWC requirements at the beginning of each year will be approximately 25 percent of the projected sales during the coming year. The tax rate is 34 percent and the required return on the project is 15 percent. What is the operating cash flow for the project in year 2?

Question

Quizplus · Accepted Answer

Operating cash flow (OCF) for year 2 is calculated as follows:  Sales = 10,000 units * $10 = $100,000  Variable Costs = 10,000 units * $3 = $30,000  Fixed Costs = $25,000  Depreciation = $50,000 / 3 = $16,667  EBIT = Sales - Variable Costs - Fixed Costs - Depreciation = $100,000 - $30,000 - $25,000 - $16,667 = $28,333  Taxes = $28,333 * 34% = $9,633  Net Income = $28,333 - $9,633 = $18,700  OCF = Net Income + Depreciation = $18,700 + $16,667 = $35,367

You Are Evaluating a Project for Your Company