FINANCIAL ANALYSIS- Answer the Q

"-80000 "22040 "76250 "105185 .5 "120000 "126611 .4 "128333 .3 "127100 .6 "120000 "95000 "53333 "26250 "8000 "-5000 "Company A "Company A "Year 1 "Year 2 "Year 3 "Year 4 "Year 5 "Year 6 "Year 1 "Year 2 "Year 3 "Year 4 "Year 5 "Year 6 "Revenue "4000 "4000 "4000 "4000 "4000 "4000 "Revenue "4000 "4000 "4000 "4000 "4000 "4000 "Cost of Goods Sold "1600 "1600 "1600 "1600 "1600 "1600 "Cost of Goods Sold "1600 "1600 "1600 "1600 "1600 "1600 "Selling Admin . Cost "400 "400 "400 "400 "400 "400 "Selling Admin . Cost "400 "400 "400 "400 "400 "400 "EBIT "2000

"2000 "2000 "2000 "2000 "2000 "EBIT "2000 "2000 "2000 "2000 "2000 "2000 "Depreciation "1000 "1000 "1000 "1000 "1000 "1000 "Depreciation "1000 "1000 "1000 "1000 "1000 "1000 "Net capital expenditures "3000 "0 "0 "3000 "0 "0 "Net capital expenditures "1000 "1000 "1000 "1000 "1000 "1000 "DWCR "600 "50 "50 "300 "100 "100 "DWCR "200 "250 "250 "100 "200 "200 "Free Cash Flow "-1600 "1950 "1950 "-1300 "1900 "1900 "Free Cash Flow "800 "750 "750 "900 "800 "800 "Cost of Capital "0 .3945 "Cost of Capital "0 .3945 "NPV "2986 "NPV "3473 "Company A "Company A "Year 1 "Year 2 "Year 3 "Year 4 "Year 5 "Year 6 "Year 1 "Year 2 "Year 3 "Year 4 "Year 5 "Year 6 "Net capital expenditures "3000 "0 "0 "3000 "0 "0 "Net capital expenditures "1000 "1000 "1000 "1000 "1000 "1000 "DWCR "600 "50 "50 "300 "100 "100 "DWCR "200 "250 "250 "100 "200 "200 "Invested Capital "3600 "50 "50 "3300 "100 "100 "Invested Capital "1200 "1250 "1250 "1100 "1200 "1200 "ROIC "15 "20 "10 "5 "10 "10 "ROIC "12 "11 "10 "9 "9 "9 "EVA "540 "10 "5 "165 "10 "10 "EVA "144 "137 .5 "125 "99 "108 "108 "Rate "0 .3945 "Rate "0 .3945 "NPEVA "627 .2 "NPEVA "534 "Year 0 "Year 1 "Year 2 "Year 0 "Year 1 "Year 2 "Cash Flow "-80000 "500000 "-300000 "Cash Flow "-80000 "500000 "-300000 "WACC "0 .3945 "WACC "NPV "NPV "126611 .4 "-0 .5781 "-80000 "-133333 .3 "IRR "0 .3158 "-0 .7891 "22040 "31486 "MIRR "0 .4684 "-0 .7891 "76250 "95312 "-0 .3945 "105185 .5 "116872 .9 "0 .3945 "74545 "0 "120000 "120000 "0 .7891 "36666 "0 .3945 "126611 .4 "115101 .2 "0 .7891 "4615 "0 .7891 "128333 .3 "106944 .4 "0 .5781 "-22857 "0 .7891 "127100 .6 "97769 "0 .5 "-46666 "0 .5 "120000 "80000 "0 .5781 "-67500 "1 "95000 "47500 "0 .5781 "-9629 "2 "53333 "17777 "0 .5781 "-12352 "3 "26250 "6562 .5 "0 .5781 "-15036 .5 "4 "8000 "1600 "0 .5781 "-17681 "5 "-5000 "-833 .4 "0 .7891 "1679 "0 .5781 "-1212 "0 .7891 "228 "0 .316 "-60 .29 "0 .317 "-349 .3 "0 .3155 "83 .53 "0 .3157 "25 .28 "0 .3159 "-31 .67 "0 .3158 "-3 .624 "Project S "Project L "Year 0 "Year 1 "Year 2 "Year 0 "Year 1 "Year 2 "Year 3 "Year 4 "Cash Flow "-100000 "60000 "60000 "Cash Flow "-100000 "33500 "33500 "33500 "33500 "WACC "0...