Using the data below compute the following a. The project NPV ata 18% discount rate to the nearest thousand dollars 1. The project IRR. Answer in percentage What causes NWC net working capital to decrease and then increase? Think about the components of NWC Write the question letter and your answer in the essay box Incremental Earnings Foercast ($0001) Post Cannibalization Effects And Lab Space Opportunity Cost Year Year 1 Year 2 Year 3 Year 4 Years Sales 23.500 $ 23.500 $ 23,500 $ 23,500 5 COGS $ 19.500) $ 9.500 5 19.500) $19.500 5 Gross Profit $ $14.000 $ 14,000 $ 14,000 $ 14,000 $ SGSA $ $ 13.0001 $3,000 $ 03.0001 IS (3.000) $ $ (15.0001 Depreciation $ 11.500 5 (1.500) (1.500) EDIT 5 (15.000) 5 9.500 5 (1.500 $ 1.500) 9.500 5 9.500 $ Income Tax 20% $ 3.000 $ (1.900 $ 1.900) $ 9,500 S (1.500) (1.900 Unlevered Net Income 1$ $ (12.000) 7.6005 300 (1.900) 7.600 7.600 $ $ Free Cash Flow (5000) 7.600 S (1.2001 Plus Depreciation 5 5 1.500 5 1.500 5 1.500 Les Capital Expenditures 5 17.500 $ 1.500 5 1.500 Les Increase in NWC $ 2.100) Free Cash Flow 5 (19.500 5 7.000 9.100$ 7.100 $ $ 2.100 NPV 12.0% 5 7.627 $ 9.100 2.400 RSD Using the data below compute the following a. The project NPV ata 18% discount rate to the nearest thousand dollars 1. The project IRR. Answer in percentage What causes NWC net working capital to decrease and then increase? Think about the components of NWC Write the question letter and your answer in the essay box Incremental Earnings Foercast ($0001) Post Cannibalization Effects And Lab Space Opportunity Cost Year Year 1 Year 2 Year 3 Year 4 Years Sales 23.500 $ 23.500 $ 23,500 $ 23,500 5 COGS $ 19.500) $ 9.500 5 19.500) $19.500 5 Gross Profit $ $14.000 $ 14,000 $ 14,000 $ 14,000 $ SGSA $ $ 13.0001 $3,000 $ 03.0001 IS (3.000) $ $ (15.0001 Depreciation $ 11.500 5 (1.500) (1.500) EDIT 5 (15.000) 5 9.500 5 (1.500 $ 1.500) 9.500 5 9.500 $ Income Tax 20% $ 3.000 $ (1.900 $ 1.900) $ 9,500 S (1.500) (1.900 Unlevered Net Income 1$ $ (12.000) 7.6005 300 (1.900) 7.600 7.600 $ $ Free Cash Flow (5000) 7.600 S (1.2001 Plus Depreciation 5 5 1.500 5 1.500 5 1.500 Les Capital Expenditures 5 17.500 $ 1.500 5 1.500 Les Increase in NWC $ 2.100) Free Cash Flow 5 (19.500 5 7.000 9.100$ 7.100 $ $ 2.100 NPV 12.0% 5 7.627 $ 9.100 2.400 RSD