B C D E F G H 1 wN 7,900 9,700 19,300 22,800 24,600 11,139 3,201 4,246 5,016 5,904 3,400 (6,639) 3,400 3,099 1,240 3,400 11,654 4,662 3,400 14,384 5,754 3,400 15,296 6,118 3 Revenues Less Operating 4 Expenses Less Depreciation 5 and Amortization 6 Operating Income 7 Less Tax Plus Non Tax 8 expenses 9. Operating Cash Flow Lass Capitlaized 10 expenses 11 Total Cash Flow 12 13 14 3,400 (3,239) 3,400 5,259 3,400 10,392 3,400 12,030 3,400 12,578 7,300 (7,300) 6,600 (9,839) 6,600 (1,341) 10,392 12,030 12,578 15 Year 0 Ye Year 1 (8,785) Year Year 5 Year 2 (2,266) Year 3 24,961 4 36,541 45,339 16 17 PV of Cash Flows 18 NPV of the project 19 IRR of the Project 20 Payback period 21 22 Tax, annual 23 WACC 24 17,300) 44,434 68% 3.3 40% 12% Can you chck my highlighted answers? 25 26 27 28