2011 2012 2013 2014 2015 2016 2017 0.06 0.06 7.00000000

2011 2012 2013 2014 2015 2016 2017 0.06 0.06 7.0000000000000007E-2 0.08 0.08 7.0000000000000007E-2 30.1 34.200000000000003 38.1 40.4 45.6 50 -16.100000000000001 -17.2 -18.899999999999999 -19.5 -21.4 -24.3 -4.0999999999999996 -4.4000000000000004 -4.8 -4.9000000000000004 -5.3 -5.7 -0.45 -0.56000000000000005 -0.69 -0.73 -0.78 -0.81 -1.1000000000000001 -1.3 -1.7 -1.9 -2 -2.1 -1.3 -2.4 -0.9 0 -4.9000000000000004 -2.1 -18 -4.0999999999999996 -4.4000000000000004 -4.8 -4.9000000000000004 -5.3 -5.7 4.25 6.34 7.21 8.4700000000000006 10.82 11.39 -1.3 -2.4 -0.9 0 -4.9000000000000004 -2.1 0.94299999999999995 0.89 0.81599999999999995 0.73499999999999999 0.68100000000000005 0.66600000000000004 Year Cost of Capital (US$ in millions) Revenue Selling General Admin Depreciation Interest Expense Taxes Increase in fixed assets Initial Capital Expenditure Students need to calculate the following Net Income Depreciation (provided) Operating Cash Flows (FV) Increase in fixed assets (provided) Free Cash Flow Pvif factor PV Cash flows Value of future flows Initial expenditure NPV
Attachments: