In the previous problem, suppose the project requires an initial investment in net working capital of $250,000 and the fixed asset will have a market value of $230,000 at the end of the project. What is the project’s Year 0 net cash flow? Year 1? Year 2? Year 3? What is the new NPV?

Data from previous problem

Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed asset investment of $1.42 million. The fixed asset will be depreciated straight-line to zero over its 3-year tax life, after which it will be worthless. The project is estimated to generate $1.09 million in annual sales, with costs of $475,000. The tax rate is 25 percent and the required return is 12 percent.