Using the set of assumptions calculate the NPV, BCR and IRR for this project: A. Capital Investment CF from investment in FA 21 Sale of fixed assets 22 Less tax on sale 2.3. CF from capital investment 24 B. Operating Cash Flows Revenues 2) COGS 28 Gross profit 29 Alocated expenses 30 selling administrativer expenses EBITDA Depreciation EBIT 34 interest expense (given) 35 EBT 35. Tax 7 Pronit after tax 30 Operaling cash fow \begin{tabular}{|l|l|l|l|l|l|} \hline 0 & 1 & 2 & 3 & 4 & 5 \\ \hline & & & & & \\ \hline & & & & & \\ \hline & & & & & \\ \hline & & & & \\ \hline \end{tabular} 79 C. Investment in Working Capital 41 Working capial 42. Change in working captal 43 Excess capacity 44 GF from investment in working capital 45 D. Project Valuation 47 Total project cash flow 48 NPY 49 PV of inflows So PV outfiows 31 BCR S. IRR