(a) Operating cash flow excluding marketing costs 1
Tax allowable depreciation 1
Taxation 2
Working capital 2
Discount factor 2
Base case NPV 1
Issue costs 1
Tax shield on loan 2
Subsidy 1
Tax shield on subsidy 1
Adjusted present value 1
Comments and conclusion 2
––––
17
––––