Finance assignment1 (Autosaved)

Finance assignment1 (Autosaved) - Year 0.00 1.00 2.00...

Info iconThis preview shows pages 1–4. Sign up to view the full content.

View Full Document Right Arrow Icon

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Year 0.00 1.00 2.00 Capital Investment Initial Investment in working capital-8,000.00 3.00 4.00 5.00 Year 1 2 3 4 5 Capital Investment-100000 Working Capital-8000 Change in Working Capital-8000 1600 1600 1600 1600 1600 CF from Working Capital-8000 1600 1600 1600 1600 1600 Revenue 45000 45000 45000 45000 45000 Expenses 15000 15000 15000 15000 15000 Depriciation 18000 18000 18000 18000 18000 Pretax profits 12000 12000 12000 12000 12000 Tax 4200 4200 4200 4200 4200 After Tax Profit 7800 7800 7800 7800 7800 CF from Operations 25800 25800 25800 25800 25800 Cash Flow Cash Flow from Capital Investment -100000 CF from Working Capital-8000 1600 1600 1600 1600 1600 CF from Operations 25800 25800 25800 25800 25800 Total-108000 27400 27400 27400 27400 27400 PV @ 11%-108000 $24,684.68 22238.45 20034.64 18049.23 16260.57 Net Present Value PV of Total Cashflows + PV of Salvage Net Present Value-797.91 NPV is negative, therefore Elliot Inc. Corporation should reject the Project. Year...
View Full Document

Page1 / 7

Finance assignment1 (Autosaved) - Year 0.00 1.00 2.00...

This preview shows document pages 1 - 4. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online