14

year board dvd

0 ($950) ($2,100)
1 700 1500
2 550 1050
3 130 450

npv discount $238.58 $469.50

irr 27.51% 25.09%

17 year A b
0 ($225,000) ($450,000)
1 $165,000 300000
2 $165,000 300000

npv $53,858.42 $57,015.31

PI -0.239 -0.127

$278,858.42
$1.24
22 year
0 ($2,016)
1 11448
2 -24280
3 22800
4 -8000

npv ($0.69)
IRR 25.0000%
33.3333%
42.8571%
42.8571%
66.6667%
66.6667%
66.6667%
66.6667%
66.6667%
 rate CF diff
10% ($1,150)
$800
$500
$320

23.19% we will select dvd

c CF diff rate
($225,000) 12%
180000
135000

$43,335.46
-0.193
Guess rate variousrates npv
1.00% ($41.32200)
2.00% ($35.46278)
3.00% ($30.33212)
4.00% ($25.84909)
5.00% ($21.94115)
6.00% ($18.54322)
7.00% ($15.59701)
20% 8.00% ($13.05028)
30% 9.00% ($10.85629)
40% 10.00% ($8.97316)
50% 11.00% ($7.36347)
60% 12.00% ($5.99375)
70% 13.00% ($4.83414)
80% 14.00% ($3.85798)
90% 15.00% ($3.04150)
100% 16.00% ($2.36355)
17.00% ($1.80533)
18.00% ($1.35014)
19.00% ($0.98318)
20.00% ($0.69136)
21.00% ($0.46311)
22.00% ($0.28825)
23.00% ($0.15784)
24.00% ($0.06403)
25.00% $0.00000
26.00% $0.04021
27.00% $0.06174
28.00% $0.06903
29.00% $0.06586
30.00% $0.05546
31.00% $0.04053
32.00% $0.02333
33.00% $0.00570
33.33% $0.00000
34.00% ($0.01085)
35.00% ($0.02517)
36.00% ($0.03635)
37.00% ($0.04375)
38.00% ($0.04696)
39.00% ($0.04572)
40.00% ($0.03998)
41.00% ($0.02982)
42.00% ($0.01545)
42.86% ($0.00000)
43.00% $0.00284
44.00% $0.02462
45.00% $0.04941
46.00% $0.07666
47.00% $0.10576
48.00% $0.13607
49.00% $0.16690
50.00% $0.19753
51.00% $0.22723
52.00% $0.25525
53.00% $0.28083
54.00% $0.30320
55.00% $0.32162
56.00% $0.33532
57.00% $0.34355
58.00% $0.34558
59.00% $0.34067
60.00% $0.32813
61.00% $0.30724
62.00% $0.27735
63.00% $0.23779
64.00% $0.18792
65.00% $0.12715
66.00% $0.05486
66.67% $0.00000
67.00% ($0.02949)
68.00% ($0.12647)
69.00% ($0.23659)
70.00% ($0.36034)
71.00% ($0.49821)
72.00% ($0.65064)
73.00% ($0.81807)
74.00% ($1.00089)
75.00% ($1.19950)
76.00% ($1.41425)
77.00% ($1.64547)
78.00% ($1.89350)
79.00% ($2.15861)
80.00% ($2.44109)
81.00% ($2.74119)
82.00% ($3.05915)
 83.00% ($3.39518)
84.00% ($3.74947)
85.00% ($4.12222)
86.00% ($4.51357)
87.00% ($4.92368)
88.00% ($5.35266)
89.00% ($5.80065)
90.00% ($6.26772)
91.00% ($6.75397)
92.00% ($7.25946)
93.00% ($7.78425)
94.00% ($8.32838)
95.00% ($8.89187)
96.00% ($9.47474)
97.00% ($10.07701)
98.00% ($10.69865)
99.00% ($11.33966)
100.00% ($12.00000)
l select dvd