{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

enveconhw4 - Price r= Year $3.75/cu Ft 3.00 Volume Harvest...

Info iconThis preview shows pages 1–5. Sign up to view the full content.

View Full Document Right Arrow Icon
Price $3.75  /cu. Ft. Harvest Cost $0.75  per cu. Ft. r = 3.00% $1,200  Year Volume Revenue Planting Cost Harvest Cost NPV (Single) NPV (Sustained) 2.00 390.00 1462.50 $1,200  $292.50  ($97.16) ($1,692.61) 4.00 1520.00 5700.00 $1,200  $1,140.00  $2,851.50  $25,571.03  6.00 3330.00 12487.50 $1,200  $2,497.50  $7,166.47  $44,097.07  8.00 5760.00 21600.00 $1,200  $4,320.00  $12,440.99  $59,076.62  10.00 8750.00 32812.50 $1,200  $6,562.50  $18,332.47  $71,637.47  12.00 12240.00 45900.00 $1,200  $9,180.00  $24,554.67  $82,227.11  14.00 16170.00 60637.50 $1,200  $12,127.50  $30,870.82  $91,096.04  16.00 20480.00 76800.00 $1,200  $15,360.00  $37,087.38  $98,418.59  18.00 25110.00 94162.50 $1,200  $18,832.50  $43,048.44  $104,333.19  20.00 30000.00 112500.00 $1,200  $22,500.00  $48,630.82  $108,958.49  22.00 35090.00 131587.50 $1,200  $26,317.50  $53,739.62  $112,400.71  24.00 40320.00 151200.00 $1,200  $30,240.00  $58,304.30  $114,757.28  26.00 45630.00 171112.50 $1,200  $34,222.50  $62,275.17  $116,118.89  28.00 50960.00 191100.00 $1,200  $38,220.00  $65,620.29  $116,570.59  30.00 56250.00 210937.50 $1,200  $42,187.50  $68,322.77  $116,192.56  32.00 61440.00 230400.00 $1,200  $46,080.00  $70,378.28  $115,060.56  34.00 66470.00 249262.50 $1,200  $49,852.50  $71,793.01  $113,246.21  36.00 71280.00 267300.00 $1,200  $53,460.00  $72,581.73  $110,817.29  38.00 75810.00 284287.50 $1,200  $56,857.50  $72,766.18  $107,837.88  40.00 80000.00 300000.00 $1,200  $60,000.00  $72,373.64  $104,368.53  42.00 83790.00 314212.50 $1,200  $62,842.50  $71,435.68  $100,466.36  44.00 87120.00 326700.00 $1,200  $65,340.00  $69,987.09  $96,185.23  46.00 89930.00 337237.50 $1,200  $67,447.50  $68,064.95  $91,575.80  48.00 92160.00 345600.00 $1,200  $69,120.00  $65,707.83  $86,685.65  50.00 93750.00 351562.50 $1,200  $70,312.50  $62,955.12  $81,559.39 
Background image of page 1

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

View Full Document Right Arrow Icon
Year Volume 2 390 4 1520 6 3330 8 5760 10 8750 12 12240 14 16170 16 20480 18 25110 20 30000 22 35090 24 40320 26 45630 28 50960 30 56250 32 61440 34 66470 36 71280 38 75810 40 80000 42 83790 44 87120 46 89930 48 92160 50 93750 0 10 2 0 10000 20000 30000 40000 50000 60000 70000 80000 90000 100000 T Volume (cubic feet)
Background image of page 2
20 30 40 50 60 Tree Growth Volume Years
Background image of page 3

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

View Full Document Right Arrow Icon
Year NPV (Single) NPV (Sustained) 2 #NAME? #NAME?
Background image of page 4
Image of page 5
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}