q

Question No 01 The AA) to the CTO ADC wa given the of way the vad for at the few pewided below with EA by the 2 3 4 500.00 All values are INR million Year 1. Initial lavestment 2. Sales Reveres 3. Variable costs (total) 4. Depreciation 5. Fixed costs and Admin. expenses 8. Profit before T (EBT) 9. TAX 10. Net Income or Net profit 11. Change in Net Working Capital 12. Salvage Value (aftertax) 300.00 325.00 350.00 75.00 87.50 100.00 100.00 100.00 20.00 20.00 20.00 105.00 123.75 142.50 42.00 49.50 $7.00 63.00 7425 85 50 50.00 250.00 0 350.00 250.00 87.50 62.50 100.00 100.00 20.00 20.00 142.50 67 50 57.00 27.00 85 50 40.50 0 -300.00 25.00 Project the Free cash flow to the form with the above data for all years from Year Oto Tur 5. [10 MJ