1 FILE HOME INSERT PAGE LAYOUT FORMULAS PROTECTED VIEW Be careful--files from the Internet can contain viruses. Unless you need to edit is safe to stay in Protected View DATA FIN 1013 Asynt Assignment2Protected Vital - Eaced Product Action Fale REVIEW VEW Insert Text Box Below Enableng D Jan 20 E Jun'91 F Jul91 G Aug 91 Sep'91 Oet'91 Nov'91 K Dec's1 M N Jan 92 Feb Mar Apra C22 f AB 10 Operations 11 Cash receipts from 12 Customers 13 Other operations 14 Cash paid for 15 Inventory purchases 16 General operating and Advertisement 17 Wage expenses 18 Depreciation 19 Income taxes 20 Net Cash Flow from Operations 21 22 Insert Text Box Below 23 24 25 0 0 0 0 0 0 0 What is the Minimum Price you would be willing to pay for Use this space for you 28 27 28 29 30 31 32 33 34 35 3 -Hiles from the Internet can contain viruses. Unless you need to edit it's safe to stay in Protected View X fx Insert Text Box Below Enable Editing G Aug91 H Sep'91 Oct'91 Nov'91 K Dec'91 Jan'92 M Feb'92 N Mar 20 P Q Apr 20 R 0 0 0 0 0 0 0 0 0 0 What is the Minimum Price you would be willing to pay for this business? (assume these 12 months are the only cash lows associated with the investment) use this space for your NPV Calculation, Assume a Discount nt Rate of 12 Month Cashflow Projected Financial Statement Expenditure Report Type here to search ti e DAL FILE FIN103 an Assignment protected View Excel Proud Activationalt HOME INSERT PAGE LAYOUT FORMULAS DATA REVIEW VEW PROTECTED VIEW Be Carelles from the Internet can contain view you need to edit, se to stay re 7 F E F G H K K M N O P 6151 71 8-191 10-1.91 11.11 120 022 Insert Text Box Below AB C D 1 Capstick Muffler 2 12-Month Cash Flow Puoden 1.120 Periodo 7.15 Cash at Daging of Period B Cash End of Ped 9 10 Operations Jan 20 11 Cash receiptstrom 12 Customer 13 Other operations 14 Cash 15 muchas 10 Oral sperating 17 Wapenses Depreciation women Net Cash Flow from Operations Jun's1 Jus1 Aug 1 Sep Os Nov 1 Ded1 Jan's Fabra Mar20 Apr 20 10 20 0 0 O Taxi 22 25 20 27 2 12 MARCH Type here to B! ADO 1 FILE HOME INSERT PAGE LAYOUT FORMULAS PROTECTED VIEW Be careful--files from the Internet can contain viruses. Unless you need to edit is safe to stay in Protected View DATA FIN 1013 Asynt Assignment2Protected Vital - Eaced Product Action Fale REVIEW VEW Insert Text Box Below Enableng D Jan 20 E Jun'91 F Jul91 G Aug 91 Sep'91 Oet'91 Nov'91 K Dec's1 M N Jan 92 Feb Mar Apra C22 f AB 10 Operations 11 Cash receipts from 12 Customers 13 Other operations 14 Cash paid for 15 Inventory purchases 16 General operating and Advertisement 17 Wage expenses 18 Depreciation 19 Income taxes 20 Net Cash Flow from Operations 21 22 Insert Text Box Below 23 24 25 0 0 0 0 0 0 0 What is the Minimum Price you would be willing to pay for Use this space for you 28 27 28 29 30 31 32 33 34 35 3 -Hiles from the Internet can contain viruses. Unless you need to edit it's safe to stay in Protected View X fx Insert Text Box Below Enable Editing G Aug91 H Sep'91 Oct'91 Nov'91 K Dec'91 Jan'92 M Feb'92 N Mar 20 P Q Apr 20 R 0 0 0 0 0 0 0 0 0 0 What is the Minimum Price you would be willing to pay for this business? (assume these 12 months are the only cash lows associated with the investment) use this space for your NPV Calculation, Assume a Discount nt Rate of 12 Month Cashflow Projected Financial Statement Expenditure Report Type here to search ti e DAL FILE FIN103 an Assignment protected View Excel Proud Activationalt HOME INSERT PAGE LAYOUT FORMULAS DATA REVIEW VEW PROTECTED VIEW Be Carelles from the Internet can contain view you need to edit, se to stay re 7 F E F G H K K M N O P 6151 71 8-191 10-1.91 11.11 120 022 Insert Text Box Below AB C D 1 Capstick Muffler 2 12-Month Cash Flow Puoden 1.120 Periodo 7.15 Cash at Daging of Period B Cash End of Ped 9 10 Operations Jan 20 11 Cash receiptstrom 12 Customer 13 Other operations 14 Cash 15 muchas 10 Oral sperating 17 Wapenses Depreciation women Net Cash Flow from Operations Jun's1 Jus1 Aug 1 Sep Os Nov 1 Ded1 Jan's Fabra Mar20 Apr 20 10 20 0 0 O Taxi 22 25 20 27 2 12 MARCH Type here to B! ADO