FCF for Year 0, 1, 2, 3, 4 and 5

NPV?

PI?

IRR?

(Related to Checkpoint 12.1) (Comprehensive problem-calculating project cash flows, NPV, PI, and IRR) Traid Winds Corporation, a firm in the 31 percent marginal tax bracket with a required rate of return or discount rate of 11 percent, is considering a new project. This project involves the introduction of a new product. The project is expected to last 5 years and then, because this is somewhat of a fad product, it will be terminated. Given the following information ! determine the free cash flows associated with the project, the project's net present value, the profitability index, and the internal rate of return. Apply the appropriate decision criteria. a. Determine the free cash flows associated with the project. i Data Table Cost of new plant and $14,800,000 equipment: Shipping and installation costs: $180,000 Unit sales: Year Units Sold 75,000 110,000 110,000 85,000 75,000 Sales price per unit: Variable cost per unit: Annual fixed costs: Working-capital requirements: $320/unit in years 1 through 4, $270/unit in year 5 $120/unit $750,000 There will be an initial working capital requirement of $190,000 to get production started. For each year, the total investment in net working capital will be equal to 13 percent of the dollar value of sales for that year. Thus, the investment in working capital will increase during years 1 through 3, then decrease in year 4. Finally, all working capital is liquidated at the termination of the project at the end of year 5. Use the simplified straight-line method over 5 years. It is assumed that the plant and equipment will have no salvage value after 5 years. The depreciation method: Print Done