Cupcakes-R-Us, Inc. is reviewing all available information regarding the future use of its baking equipment, which it intends to use for the foreseeable future. (Click the icon to view additional information.) Assume that Cupcakes-R-Us determines that the likelihood of the expected future cash flows under Estimate 1 is 70% and 30% under Estimate 2. Future Value of $1 table Future Value of an Ordinary Annuity table Future Value of an Annuity Due table Present Value of $1 table Present Value of an Ordinary Annuity table Present Value of an Annuity Due table Read the requirements. Begin by calculating the cash flow projection for each year, and in total, given the likelihood of Estimate 1 and Estimate 2. In the following step, calculate the present value (PV) of the cash flow projections given the likelihood of Estimate 1 and Estimate 2. (Use the present value and future value tables, the formula method, a financial calculator, or a spreadsheet for your calculations. If using present and future value tables or the formula method, use factor amounts rounded to five decimal places, X.XXXXX. Round intermediary calculations and your final answers to the nearest whole dollar.) Cash-Flow Cash-Flow Cash-Flow Projection Projection- Projection- Given Likelihood of Future Period Year 1 Estimate 1 Estimate 2 Estimates 1 and 2 120,000 $ 120,000 $ 120,000 The company has observed a decline in the demand for its products. The information also indicates that this equipment may be obsolete and could be impaired. Cupcakes-R-Us acquired the equipment 2 years ago at a cost of $500,000 and depreciated it using the straight-line method with an estimated residual value of $10,000 and a 7-year useful life. At the end of the More Info second year, management estimates the following cash flows from the use of the asset: Cash-Flow Projection Cash-Flow Projection Future Period - Estimate 1 - Estimate 2 $ 120,000 $ 120,000 100,000 100,000 70,000 80,000 35,000 35,000 30,000. 30,000 e er 355,000 $ 365,000 la Year 1 Year 2 Year 3 Year 4 Year 5 $ Total The cash expected on the disposal of the asset at the end of its useful life is included in the last cash flow. Assume all cash flows occur at the end of the year. The carrying value of the baking equipment at the end of two years is $ 360,000. Requirement b. Compute the expected cash flows given the likelihood of Estimate 1 and Estimate 2. What is the present value of the expected cash flows? Assume the cost of capital is 8%. Begin by calculating the cash flow projection for each year, and in total, given the likelihood of Estimate 1 and Estimate 2. In the following step, calculate the present value (PV) of the cash flow projections given the likelihood of Estimate 1 and Estimate 2. (Use the present value and future value tables, the formula method, a financial calculator, or a spreadsheet for your calculations. If using present and future value tables or the formula method, use factor amounts rounded to five decimal places, X.XXXXX. Round intermediary calculations and your final answers to the nearest whole dollar.) Cash-Flow Projection- Cash-Flow Cash-Flow Projection Projection- Given Likelihood of PV of Cash-Flow Future Period Estimate 1 Estimate 2 Estimates 1 and 2 Projection Year 1 120,000 $ 120,000 $ 120,000 Year 2 100,000 100,000 100,000 Year 3 70,000 80,000 73,000 Year 4 35,000 35,000 35,000 es Year 5 30,000 30,000 30,000 355,000 $ Total 365,000 $ 358,000