undefined

To calculate Net Working Capital

Sales for 1-5 years is: $ 42,265,000.00 $ 48,585,000.00 $ 52,930,000.00 $ 61,620,000.00 $ 37,722,500.00

Production will require $800,000 in net working capital to start and additional net working capital investment each year equal 40% of the projected sales increase for the following year. In year 5 , there is no NWC cash flow occurring year 4.

I have calculated NWC for years 1-3, but cant get the correct number for year 5?

Year 0 -$ 800,000.00 Year 1 -$ 2,528,000.00 Year 2 -$ 1,738,000.00 Year 3 -$ 3,476,000.00 , Year 4 $ 0, Year 5 ?