Problems and Exercises - wk3

Problems and Exercises - wk3 - -NPV Cost $75000 $106252...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Problems and Exercises 4. Years 0 1 2 3 4 5 TOTALS Net Benefit $0 $85000 $85000 $85000 $85000 $85000 -- Discount 12% 1.0000 .8929 .7972 .7118 .6355 .5674 -- PV Benefits $0 $75897 $67762 $60503 $54018 48229 -- NPV Benefits $0 $75897 $143659 $204162 $258180 $306409 $306409 OneTime Cost $75000 -- -- -- -- -- -- Recurring Cost $0 $35000 $35000 $35000 $35000 $35000 -- Discount 12% 1.0000 .8929 .7972 .7118 .6355 .5674 -- PV Cost $75000 $31252 $27902 $24913 $22243 $19859
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: --NPV Cost $75000 $106252 $134154 $159067 $181310 $201169 $201169 Overall NPV------------$105240 Overall ROI .523------------Analysis--------------Yearly NPV (75000) 44645 39860 35590 31775 28370--Overall NPV (75000) (30355) 9505 45095 76870 105240--Break Even 1-2 years------------Actual Break Even 1.76 years------------...
View Full Document

{[ snackBarMessage ]}

Ask a homework question - tutors are online