How do you calculate NPV?
WACC is 10.10%
Extracted text: A В D E F 1 Year 1 2 3 4 Unit Sales 3200 3328 3461 3600 256 S 852,800 | S 190 | S 631,072 S 242,253 S (20,524) S (6,157) S (14,367) S 242,253 S 227,885 | S 263 $ 909,085 S 194 S 3 Selling Price 250 | S 269 800,000 S 185 S 592,000 S 181,649 | S 26,352 | S 7,905 S 18,446 S 181,649 | S 200,095 S 4 Revenues 969,084 Cost per Unit 199 672,723 S 80,715 S 155,648 S 46,694 S 108,953 S 80,715 | S 189,668 S Costs 717,122 40,385 211,577 63,473 148,104 40,385 188,489 6. 7 Depreciation 8 ЕBIT 9. Тахes @30% 10 NOPAT Depreciation Operating Cash Flow Initial Invetsment 11 12 S (545,000)| 13 After Tax Salvage Value Invetsment in Net Working Capital Net Invetsment in working Capital 14 66,500 160,000 S (160,000) S $ (705,000) S (705,000) S 170,560 S (10,560)| S 189,535 S 172,148 S 181,817 | S (11,257)| S 216,628 | S 178,707| S 193,817 (12,000) S 177,668 S 133,121 S 15 193,817 448,806 305,428 16 17 Net Cash fLows 18 Present Value of Cash Flows at WACC 10.10% S