You are evaluating a product for your company.
You estimate the sales price of product to be $160 per unit and sales volume to be 10,600 units in year 1; 25,600 units in year 2; and 5,600 units in year 3.
The project has a 3 year life.
Variable costs amount to $85 per unit and fixed costs are $206,000 per year.
The project requires an initial investment of $342,000 in assets which will be depreciated straight-line to zero over the 3 year project life.
The actual market value of these assets at the end of year 3 is expected to be $46,000.
NWC requirements at the beginning of each year will be approximately 16% of the projected sales during the coming year.
The tax rate is 30% and the required return on the project is 11%.
What will the year 2 cash flows for this project be?