Per chegg quidlines please answer part d

Paste Font Alignment Number Cell Styles 569 fx D This is separate from problems 1 and 2: 3. You have also been assigned to evaluate one of Stwbucks' potential new investment projects. (This is a fictional project Starbucks is considering selling coffee mug with the slogan "Wack Lives Always Matter at Starbucks" to combat poor publicity at the Starbucks stores. Estimated Information on the project is below. Starbucks expects to sell the mugs for only two years Me Expected price $ 22.00 per mu per valable costs 5 11.00 per mug ORAIN ART ya 1 Year 2 Expected quantity of mus sold 80,000 160,000 Rued costs ladies management ES 1.000.000 per Cost of equipment wo $ 700,000 Sale of equipment year 2 $ 280.000 Starbucks will use Bouscation on the spruiment Net won capital details: Inicial networking capital needs $ 70,000 timeo Newcallyras 1 and 2 20% of Revenues Maranatate 21 Starbucks has high income and tax loss can be offset by other projects Recide on project 10% What is the cash flow from buying the cuipment in year 07 10.000,00 Wis the cash flow from sin the coulement in year 2 hertax? 25,421,200 c. What are the expected revenues and variable costs years 1-22 Year Revenues 15400000 170000 1 Variable costs 7200000 1760000 d. What the Net Woning Capital Cash Flows for change in Net Working Capital for years 0-27 4 Year Es Revenue 6 nitial networking capital guitement 7 Net Working capital needs & Liquidation of net worting capital 55 Cash flow or changin networking capital 30 71 What is the EBIT and Operatin Cash Flows each your 1-27 72 Year 73 Revenues 76 Variable costs 75 Fixed Costs 76 Depreciaron 17 ming before interest and aus 78 Tes 29 Deprecion 80 Operating Cash Flow 82. What the free cash flows of the project each war 1.22 63 84 Open Cash Flow 35 Net Working Capital show 86 Capital Soending cash flow 17 Free Collow Utsinfomation in the rug project? Paste Font Alignment Number Cell Styles 569 fx D This is separate from problems 1 and 2: 3. You have also been assigned to evaluate one of Stwbucks' potential new investment projects. (This is a fictional project Starbucks is considering selling coffee mug with the slogan "Wack Lives Always Matter at Starbucks" to combat poor publicity at the Starbucks stores. Estimated Information on the project is below. Starbucks expects to sell the mugs for only two years Me Expected price $ 22.00 per mu per valable costs 5 11.00 per mug ORAIN ART ya 1 Year 2 Expected quantity of mus sold 80,000 160,000 Rued costs ladies management ES 1.000.000 per Cost of equipment wo $ 700,000 Sale of equipment year 2 $ 280.000 Starbucks will use Bouscation on the spruiment Net won capital details: Inicial networking capital needs $ 70,000 timeo Newcallyras 1 and 2 20% of Revenues Maranatate 21 Starbucks has high income and tax loss can be offset by other projects Recide on project 10% What is the cash flow from buying the cuipment in year 07 10.000,00 Wis the cash flow from sin the coulement in year 2 hertax? 25,421,200 c. What are the expected revenues and variable costs years 1-22 Year Revenues 15400000 170000 1 Variable costs 7200000 1760000 d. What the Net Woning Capital Cash Flows for change in Net Working Capital for years 0-27 4 Year Es Revenue 6 nitial networking capital guitement 7 Net Working capital needs & Liquidation of net worting capital 55 Cash flow or changin networking capital 30 71 What is the EBIT and Operatin Cash Flows each your 1-27 72 Year 73 Revenues 76 Variable costs 75 Fixed Costs 76 Depreciaron 17 ming before interest and aus 78 Tes 29 Deprecion 80 Operating Cash Flow 82. What the free cash flows of the project each war 1.22 63 84 Open Cash Flow 35 Net Working Capital show 86 Capital Soending cash flow 17 Free Collow Utsinfomation in the rug project