Scribd
Upload
11 views4 pages

Project File Data

Project File Data

Uploaded by

ksheth
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
11 views4 pages

Project File Data

Project File Data

Uploaded by

ksheth
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 4

Application Application 1

Year 0 1 2
Nominal Amount $ (100,000.00) $ 25,000.00 $ 28,750.00
Acceptable Rate of Return
Present Value
Pay Back Period
Net Present Value
Internal Rate of Return

Application Application 2
Year 0 1 2
Nominal Amount $ (125,000.00) $ 30,000.00 $ 36,000.00
Acceptable Rate of Return
Present Value
Pay Back Period
Net Present Value
Internal Rate of Return

Application Application 3
Year 0 1 2
Nominal Amount $ (150,000.00) $ 15,000.00 $ 18,300.00
Acceptable Rate of Return
Present Value
Pay Back Period
Net Present Value
Internal Rate of Return

Application Application 4
Year 0 1 2
Nominal Amount $ (75,000.00) $ 15,000.00 $ 19,500.00
Acceptable Rate of Return
Present Value
Pay Back Period
Net Present Value
Internal Rate of Return

Application Application 5
Year 0 1 2
Nominal Amount $ (135,000.00) $ 50,000.00 $ 55,000.00
Acceptable Rate of Return
Present Value
PayBack Period
Net Present Value
Internal Rate of Return

_x000D_ Classified as Confidential


#
Application Application 6
Year 0 1 2
Nominal Amount $ (210,000.00) $ 62,000.00 $ 71,300.00
Acceptable Rate of Return
Present Value
PayBack Period
Net Present Value
Internal Rate of Return

Application Application 7
Year 0 1 2
Nominal Amount $ (175,000.00) $ 85,000.00 $ 106,250.00
Acceptable Rate of Return
Present Value
PayBack Period
Net Present Value
Internal Rate of Return

Application Application 8
Year 0 1 2
Nominal Amount $ (175,000.00) $ 60,000.00 $ 73,200.00
Acceptable Rate of Return
Present Value
PayBack Period
Net Present Value
Internal Rate of Return

Application Application 9
Year 0 1 2
Nominal Amount $ (130,000.00) $ 75,000.00 $ 99,000.00
Acceptable Rate of Return
Present Value
PayBack Period
Net Present Value
Internal Rate of Return

_x000D_ Classified as Confidential


#
3 4 5 Total Column1
$ 34,500.00 $ 36,225.00 $ 36,587.25

3 4 5 Total Column1
$ 39,600.00 $ 40,392.00 $ 41,199.84

3 4 5 Total Column1
$ 19,215.00 $ 20,752.20 $ 21,789.81

3 4 5 Total Column1
$ 20,865.00 $ 22,116.90 $ 23,222.75

3 4 5 Total Column1
$ 56,100.00 $ 61,710.00 $ 65,412.60

_x000D_ Classified as Confidential


#
3 4 5 Total Column1
$ 72,013.00 $ 72,733.13 $ 75,642.46

3 4 5 Total Column1
$ 111,562.50 $ 117,140.63 $ 119,483.44

3 4 5 Total Column1
$ 74,664.00 $ 80,637.12 $ 83,056.23

3 4 5 Total Column1
$ 101,970.00 $ 108,088.20 $ 110,249.96

_x000D_ Classified as Confidential


#

You might also like