A B E H 2 3 4 The Guild 5 Name: 6 7 8 Construction Costs 9 Machinery 10 Training 11 Depreciable Base 12 13 14 Depreciation Working Capital (inventory) Label Year 0 Label Year 1 Year 2 Year 3 Year 4 Year 5 Revenues Cost of Goods Sold Operating Costs EBIT After Tax EBIT Depreciation After Tax Cash Flow 15 Period 0 Cash Flow 16 17 18 19 20 21 22 23 24 Label Year 6 Year 7 Year 8 Year 9 Year 10 Revenues Cost of Goods Sold Operating Costs EBIT After Tax EBIT Depreciation 25 After Tax Cash Flow 26 27 28 29 30 32 Depreciable Base CFO 33 NPV 34 35 IRR Payback 36 Terminal Value 37 Cost of Preferred Equity 38 Cost of Equity 39 Cost of Debt Cost of Preferred Equity Cost of Debt CF0 Price Price CF1 Dividend nper CF2 pmt CF3 par CF4 Cost of Common Equity rd CF5 rfr CF6 beta CF7 MRP CF8 E[r]m CF9 rce CF10 40 41 42 WACC Include ALL Financial Statement Items Required to Calculate After Tax Cash Flow. Be Sure to provide labels for each. 43 44 45 46 47 A B E H 2 3 4 The Guild 5 Name: 6 7 8 Construction Costs 9 Machinery 10 Training 11 Depreciable Base 12 13 14 Depreciation Working Capital (inventory) Label Year 0 Label Year 1 Year 2 Year 3 Year 4 Year 5 Revenues Cost of Goods Sold Operating Costs EBIT After Tax EBIT Depreciation After Tax Cash Flow 15 Period 0 Cash Flow 16 17 18 19 20 21 22 23 24 Label Year 6 Year 7 Year 8 Year 9 Year 10 Revenues Cost of Goods Sold Operating Costs EBIT After Tax EBIT Depreciation 25 After Tax Cash Flow 26 27 28 29 30 32 Depreciable Base CFO 33 NPV 34 35 IRR Payback 36 Terminal Value 37 Cost of Preferred Equity 38 Cost of Equity 39 Cost of Debt Cost of Preferred Equity Cost of Debt CF0 Price Price CF1 Dividend nper CF2 pmt CF3 par CF4 Cost of Common Equity rd CF5 rfr CF6 beta CF7 MRP CF8 E[r]m CF9 rce CF10 40 41 42 WACC Include ALL Financial Statement Items Required to Calculate After Tax Cash Flow. Be Sure to provide labels for each. 43 44 45 46 47