- 1 x fc Sales Growth Rate 4 Sales Growth Rate 5 Change in Sales Growth Rate from previous period 6 Inflation Rate 7 Real Cost of Capital 8 Tax Rate 50.0% 30.09 8.09 10 Discounting 11 Discount Rate = Cost of Capital 12 Cumulative Discount Factor 14 Price or Cost / Unit 15 Unit Sales 16 Sales Revenue / Unit 17 Variable Cost / Unit 18 Cash Fred Costs $20.50 $20.000.000 20 Cash Flow Forecasts 21 Sales Revenue 22 Variable Costs 23 Gross Margin 25 Cash Fixed Costs 26 Depreciation 27 Total Foxed Costs 29 Operating Profit 30 Taxes 31 Net Profit 33 Add Back Depreciation 34 Operating Cash Flow (OCF) 36 Investment in Plant & Equip 37 Cash Flows 38 Present Value of Each Cash Flow 39 Net Present Value (h) Comple table to the right and indicate formula for coll 045? Use Data Tables tool (5 points) 5.000.000 Unit Sales [year 1) 9.000.000 11.000.000 Problem 12 Problem 21 Name Problem 11 Problem 22 Problem Problem 4.1 Problem 42 - 1 x fc Sales Growth Rate 4 Sales Growth Rate 5 Change in Sales Growth Rate from previous period 6 Inflation Rate 7 Real Cost of Capital 8 Tax Rate 50.0% 30.09 8.09 10 Discounting 11 Discount Rate = Cost of Capital 12 Cumulative Discount Factor 14 Price or Cost / Unit 15 Unit Sales 16 Sales Revenue / Unit 17 Variable Cost / Unit 18 Cash Fred Costs $20.50 $20.000.000 20 Cash Flow Forecasts 21 Sales Revenue 22 Variable Costs 23 Gross Margin 25 Cash Fixed Costs 26 Depreciation 27 Total Foxed Costs 29 Operating Profit 30 Taxes 31 Net Profit 33 Add Back Depreciation 34 Operating Cash Flow (OCF) 36 Investment in Plant & Equip 37 Cash Flows 38 Present Value of Each Cash Flow 39 Net Present Value (h) Comple table to the right and indicate formula for coll 045? Use Data Tables tool (5 points) 5.000.000 Unit Sales [year 1) 9.000.000 11.000.000 Problem 12 Problem 21 Name Problem 11 Problem 22 Problem Problem 4.1 Problem 42