Revenues $900,000 Cost of Goods Sold 323,410 Interest expense 73,118 Depreciation 83,133 Other Expenses 131,999 The Company's tax rate is 15%. Based on the data what is the company's after tax operating profit? Show pennies in your answer. Don't enter a dollar sign. E.g. 9999.99

Net Operating Capital Year 1 $898,641 Net Operating Capital Year 2 754,196 Earnings Before Interest and Tax 430,003 Company's Tax Rate 28% Based on the data above: What is the company's Free Cash Flow? Don't enter a dollar sign. Show pennies in your answer e.g. 9999.99

Net Operating Capital $823,482 Cost of Capital (WACC) 6% Earnings Before Interest and Tax 639,552 Company's Tax Rate 23% Based on the data above, what is the company's Economic Value Added (EVA)? Don't enter a dollar sign. Show pennies in your answer. E.g. 9999.99.

Depreciation $197,847 Capital Expenditures 553,967 Net Operating Working Capital Year 1 965,969 Net Operating Working Capital Year 2 926,788 Earnings Before Interest and Tax 298,001 Company's Tax Rate 19% Based on the data above: What is the company's Free Cash Flow? Don't enter a dollar sign. Show pennies in your answer e.g. 9999.99.

Cash $163,610 Accounts Receivable 264,042 Inventory 521,737 Fixed Assets (Net of Depreciation) 908,735 Accounts Payable 140,773 Notes Payable 329,567 Accruals 132,823 Long Term Debt 474,564 Based on the data above what is the company's Net Operating Working Capital? Don't enter the dollar sign.