CapitalBudgetingA - 12,082.12 12,083.12 0.00 0.00 2.16 3.85...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
CAPITAL BUDGETING Analysis Results GENERAL Plan A Plan B Expected Life in Years 5 Interest rate (%) 1.40% IRR 37.04% 37.00% INITIAL LAYOUT Plan A Plan B MIRR 18.80% 19.13% Computer A 10,000.00 0.00 NPV 12,078.12 11,146.03 Computer B 0.00 9,000.00 PI 2.21 2.24 0.00 0.00 Payback Year 0.00 0.00 0.00 0.00 0.00 0.00 Total 10,000.00 9,000.00 Plan A Year Year Year Year Year Year Year Year Year Year BENEFITS ( REVENUE, COST SAVINGS ETC.) 1 2 3 4 5 6 7 8 9 10 1 Service income 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 2 3 4 5 6 7 8 9 10 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 0.00 0.00 0.00 0.00 0.00 EXPENDITURES 1 0.00 500.00 500.00 500.00 500.00 2 3 4 5 6 7 8 9 10 0.00 500.00 500.00 500.00 500.00 0.00 0.00 0.00 0.00 0.00 Net Inflow (outflow) (10,000.00) 5,000.00 4,500.00 4,500.00 4,500.00 4,500.00 Present Value of Net Inflow (outflow) 4,930.97 4,376.60 4,316.17 4,256.58 4,197.81 1.00 1.00 1.00 1.00 1.00 Accumulated Discounted Net Inflow (outflow) (10,000.00) (5,069.03) (692.44) 3,623.73 7,880.31 12,078.12 12,079.12 12,080.12 12,081.12
Background image of page 1

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

View Full DocumentRight Arrow Icon
Background image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 12,082.12 12,083.12 0.00 0.00 2.16 3.85 5.88 12,083.12 12,085.12 12,087.12 12,089.12 12,091.12 Plan B Year Year Year Year Year Year Year Year Year Year ECONOMIC BENEFITS ( REVENUE, COST SAVINGS ETC.) 1 2 3 4 5 6 7 8 9 10 1 Service Income 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 2 3 4 5 6 7 8 9 10 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 0.00 0.00 0.00 0.00 0.00 EXPENDITURES 1 R&M 800.00 800.00 800.00 800.00 800.00 2 3 4 5 6 7 8 9 10 800.00 800.00 800.00 800.00 800.00 0.00 0.00 0.00 0.00 0.00 Net Inflow (outflow) (9,000.00) 4,200.00 4,200.00 4,200.00 4,200.00 4,200.00 Present Value of Net Inflow (outflow) 4,142.01 4,084.82 4,028.43 3,972.81 3,917.96 1.00 1.00 1.00 1.00 1.00 Accumulated Discounted Net Inflow (outflow) (9,000.00) (4,857.99) (773.16) 3,255.26 7,228.07 11,146.03 11,147.03 11,148.03 11,149.03 11,150.03 11,151.03 0.00 0.00 2.19 3.82 5.84 11,151.03 11,153.03 11,155.03 11,157.03 11,159.03...
View Full Document

Page1 / 2

CapitalBudgetingA - 12,082.12 12,083.12 0.00 0.00 2.16 3.85...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online