Please help me find the NPV's for these calculations
Exercise1
0 (220,000.00) (10,000.00)
1
2
3
a
5
Initial Investment Working Capital Free Cash Flow Residual value(after-tax) Total Cash Flow S
10,000.00 58,000.00 50,000.00 118,000
50,000.00
55,000.00
62,000.00
66,000.00
230,000$
50,000
55,000$ 62,000$
66,000
Discount rate NPV
11% Reject
Exercise2
0 (30,000)
1
2
3
4
Initial Investment Revenues Costs Free Cash flow Residual value(after-tax) Total Cash Flow $
5
6
7
8
20,000 14,000) 6,000
20,000 (14,000) 6,000
20,000 14,000) 6,000
20,000 (14,000) 6,000
20,000 (14,000 6,000
20,000 14,000) 6,000
20,000 14,000) 6,000
20,000 (14,000) 6,000 2,000 8,000
30,000$
6,000 S
6,000 $
6,000
6,000 S
6,000 S
6,000
6,000
Discount rate NPV
15% Reject
Exercise3
0 (10,000)
1
2
Initial Investment Free Cash flow Residual value(after-tax) Total Cash Flow $
3
4
5
2,000
2,000
4,000
4,000
5,000
10,000$
2,000 S
2,000 $
4,000
4,000
5,000
Discount rate NPV +
10% Reject