420 - 1 is the instructions and 4200 - 1 is the table I have to fill out.

Total project cash flows CF at: TO = ... ; T1= ... ; T2= ... ; 13 = ... PART (A & B) : Detailed CASH-FLOWS (figures are in thousands) Item Time TO T1 1) Operating Cash Flows section T2 T3 1 Sales Revenue 2 Cost-of-goods sold $250 $400 $150 3Advertising and overhead expense $120 $180 $30 $70 $80 $20 $10 CO V O UT A 9 Operating CF (ii) CF from changes in Net Working Capital 10 the NWC level $20 11 Change in NWC (its cash flow impact) $50 $10 ... 0 ... (iii) Capital Expenditures 12 Building 200 13 Machinery +170 -60 14 CapEx Total Project Cash Flows FCF(A) (C) WACC = We * Re + Wd * Rd * (1-t) = ... (D) NPV = .. IRRE .. (E) Decision: ?? (accept/reject ??) the project ?? Why