Using the set of assumptions to calculate the NPV$,$ BCR and IRR for this project:

A$.$ Capital Imvestment

CF from investment in FA

Sale of fixed assets

Less tax on sale

CF from capital investment

B$.$ Operating Cash Flows

Revenues

COGS

Gross profit

Allocated expenses

Selling administrativer expenses

EBITDA

Depreciation

EBIT

Interest expense $($given$)$

EBT

Tax

Profit after tax

Operating cash flow

C$.$ Investment in Working Capital

Working capital

Change in working capital

Excess capacity

CF from investment in working capital

D$.$ Project Valuation

Total project cash flow

NPV

PV of inflows

PV outflows

BCR

IRR

Based on the NPV should this project worth doing? $(\frac{Y}{\frac{?}{?}}$bar $(N))$