MiniCase1 - Summary of Computations Metric Net Present Value(NPV Internal Rate of Return(IRR Incremental IRR Provitability Index Payback Period

MiniCase1 - Summary of Computations Metric Net Present...

This preview shows page 1 - 3 out of 3 pages.

Summary of Computations Metric Process 1 Process 2 Net Present Value (NPV) $623,881.68 $595,654.66 Internal Rate of Return (IRR) 30.94% 44.06% Incremental IRR 11.82 Provitability Index 1.62 1.74 Payback Period 2.44 1.50 Discounted Payback Period 2.88 1.76
Year 0 1 2 3 4 5 Project 1 -1000000 350,000 440,000 476,000 440,000 440,000 Project 2 -800000 599,999.80 400,000.00 335,000.20 200,000.20 200,000.20 Rate NPV Process 1 NPV Process 2 8.0% $702,037.04 $647,547.75 8.1% $697,414.38 $644,490.67 8.2% $692,811.24 $641,445.00 8.3% $688,227.51 $638,410.69 8.4% $683,663.10 $635,387.68 8.5% $679,117.90 $632,375.91 8.6% $674,591.80 $629,375.33 8.7% $670,084.69 $626,385.88 8.8% $665,596.49 $623,407.50 8.9% $661,127.07 $620,440.14 9.0% $656,676.35 $617,483.74 9.1% $652,244.22 $614,538.25 9.2% $647,830.59 $611,603.61 9.3% $643,435.34 $608,679.77 9.4% $639,058.38 $605,766.67 9.5% $634,699.62 $602,864.26 9.6% $630,358.96 $599,972.49 9.7% $626,036.29 $597,091.30 9.75% $623,881.68 $595,654.66 9.8% $621,731.53 $594,220.64 9.9% $617,444.57 $591,360.46 10.0% $613,175.33 $588,510.70 10.1% $608,923.70 $585,671.32 10.2% $604,689.60 $582,842.26 10.3% $600,472.92 $580,023.47 10.4% $596,273.58 $577,214.90 10.5% $592,091.49 $574,416.50 10.6% $587,926.55 $571,628.22 10.7% $583,778.67 $568,850.01 10.8% $579,647.76 $566,081.82 10.9% $575,533.73 $563,323.60 11.0% $571,436.50 $560,575.30 11.1% $567,355.97 $557,836.88 11.2% $563,292.05 $555,108.28 11.3% $559,244.66 $552,389.45 11.4% $555,213.71 $549,680.35 11.5% $551,199.12 $546,980.93 11.6% $547,200.79 $544,291.15 11.7% $543,218.65 $541,610.95 11.8% $539,252.61 $538,940.29 11.82% $538,295.81

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture