7-15 Blooper Industries Net Cash Flow(entire project)(000s) Year 0 2 Cap invest 10.000 Change in WC-1,500-2,5752042142251,6783,039 CF from Op 3,9504,1134,28344624,651 Net Cash flow-11,5001,3753,9094,0694,2376,3293,039 NPVa12%=$3,564,000 Irwin/McGraw-Hill CThe McGraw-Hill Commpanies, Inc, 2001©The McGraw-Hill Companies, Inc.,2001 7- 15 Irwin/McGraw-Hill Blooper Industries Net Cash Flow (entire project) (,000s) Year 0 1 2 3 4 5 6 Cap Invest -10,000 Change in WC -1,500 - 2,575 - 204 - 214 - 225 1,678 3,039 CF from Op 3,950 4,113 4,283 4,462 4,651 Net Cash Flow -11,500 1,375 3,909 4,069 4,237 6,329 3,039 NPV @ 12% = $3,564,000