The table below illustrates a very simple capital budgeting project over just three years. It represents manyof the key itemsin the capital budgeting process. The WACC is 12.5% and the tax rate used for analysis and planning is 33.0%. Run through the calculations necessary to find the numbers for the missing spaces.

NOTE: If the table is not fully viewable, zoom out until it is.

Round all numbers to the nearestwhole dollarand enter in the spaces without decimals or dollar signs; negative numbers should be enteredwith a simple minus sign (and no space). No credit is given for incorrect entries.

For example, calculated cash of $2,347.59 would beentered as 2348; a calculation of $(3,290) should be entered as-3290.

?

\f