Book 1

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

0 1 2 3 4

-60 20 17 22 25 rate 10%

q3 $5.31

Q4 17%

PV OF
ANNUAL COST RESALE COST
$953,307.93 $266,536.89 $1,200,000

NPV
Q2 ($1,886,771.04)

200000 200000 200000 200000 200000 200000 186915.9


174687.7
163259.6
152579
142597.2
133268.4
TOTAL 953307.9
PV OF RESALE
time proj A Proj B projA 8%
0 -350 -250 -350 -250 -100 -100
1 50 125 46.2671651182589 115.6679 -69.40075 -75 projA
2 100 100 85.6260227232092 85.62602 0 0 projB
3 150 75 118.850199952635 59.4251 59.4251 75 both
4 200 50 146.636315347911 36.65908 109.9772 150
47.38 47.38 0.001589 $0.00

8% 47.3797 47.37811 12
0%
1% 10
2%
3% 8
4%
5% 6
6%
7% 4
8%
9% 2
10%
11% 0
12% 0% 5% 10% 15%
13%
14%
15%
16%
17%
18%
19%
20%
12.91%
17.80%
14.55%

Proj A
Proj B

10% 15% 20% 25%

You might also like