NPV table

profilexoon
copy_of_93556acc310_mod5_spreadsheet.xls

Sheet1

BFBS Cost Analysis Years Amount Tax Effect After-Tax Cash Flows 10% Factor Net Present Value
Cost of asset
Working capital needed
Net annual cash inflows
Depreciation tax shield
Salvage value
Working capital released
Net present value

Sheet2

Sheet3