solve question B

CARZAERECRE Based on the following assumptions, create a projection of cash flows Length of project 9 years Initial cost of Taxed asset $6.000.00 Revenues COGS $7.500.00 $0.83 150000 Starting Y Starting Vr Starting Vro Starting Y Other costs Working capital $350.00 A. Capital Investment CF from investment in FA 2 Sale of fixed assets 3 Less tas on sale 4CF tom capital investment B. Operating Cash Flows 5 Revenues 6 COO 7 other cost 8 Depreciation 91 Pretax profe 10 Tax 11 Promater tax 12 Operating cash flow C. Investment in Working Capital Working capital 13 14 Change in working capital 15 CF from investment in working capa D. Project Valuation Cost at Catal Capital Budgeting aut Sell in Yr 10 Growing at of Revenue Growing at Growing at 21% $270.00 7.00% 5.00% 7.50%) Straight line depreciation Taxat Discount rate 21.00% 0.00% WE A DOK CARZAERECRE Based on the following assumptions, create a projection of cash flows Length of project 9 years Initial cost of Taxed asset $6.000.00 Revenues COGS $7.500.00 $0.83 150000 Starting Y Starting Vr Starting Vro Starting Y Other costs Working capital $350.00 A. Capital Investment CF from investment in FA 2 Sale of fixed assets 3 Less tas on sale 4CF tom capital investment B. Operating Cash Flows 5 Revenues 6 COO 7 other cost 8 Depreciation 91 Pretax profe 10 Tax 11 Promater tax 12 Operating cash flow C. Investment in Working Capital Working capital 13 14 Change in working capital 15 CF from investment in working capa D. Project Valuation Cost at Catal Capital Budgeting aut Sell in Yr 10 Growing at of Revenue Growing at Growing at 21% $270.00 7.00% 5.00% 7.50%) Straight line depreciation Taxat Discount rate 21.00% 0.00% WE A DOK