For the following problems, use Exhibit B. Exhibit B has the balance sheet and Income Statement projections for a specific company. The company is evaluating if it is worth it to have the capital investment as showed in the Capital Investment Table. The EBITDA multiplier of similar companies 11.2. The debt used has a coupon of 6%. The WACC is 16%.

What is the increase in Net Working Capital for 2020?

What is the increase in Net Working Capital for 2021?

What would be the Free Cash Flow for 2020?

What would be the Free Cash Flow for 2021?

What is the present value of the Free cash flows?

What is the present value of the continuation value for the firm?

What is the present value of the Interest Tax Shield?

What is the Firm Value with the expansion of the project?

please NOTE: Provide your answers in dollars. E.G. for 100M you must enter 100000000.0000, for 20M you must enter 20000000.000, etc.

4DIGIT AFTER DECIMAL

Integrated Financial Statement Template Exhibit B: Free Cash Flow and Valuation 1 04 23.672. 9 1 .70 Revenue Cast of Goods Sold FRIDA M .00 A5,755.60S 1117 les restand Expenses lalu NET INCOME Cash and 37.101 T25 361 33,338.20 4053.40 18/035.133 2145 LABILMES AND EQUITY 47000.00 $ 7 000.00 12 TOTAL LIABILITIES 133.451 16 TOTAL. UABLES AND EQUITY Network Capital n tegrated Financial Statement Exhibit B Free Cash Flow and Integrated Financial Statement Template Exhibit B: Free Cash Flow and Valuation 1 04 23.672. 9 1 .70 Revenue Cast of Goods Sold FRIDA M .00 A5,755.60S 1117 les restand Expenses lalu NET INCOME Cash and 37.101 T25 361 33,338.20 4053.40 18/035.133 2145 LABILMES AND EQUITY 47000.00 $ 7 000.00 12 TOTAL LIABILITIES 133.451 16 TOTAL. UABLES AND EQUITY Network Capital n tegrated Financial Statement Exhibit B Free Cash Flow and