32 (a) (i) Inflated sales 1
Inflated VC/unit 1
Inflated total VC 1
Tax liabilities 1
TAD benefits yrs 1–3 1
TAD benefits yr 4 1
Timing of tax flows 1
Terminal value 1
Calculate PVs 1
–––