Gopher Drugs

Growth/Decline Discount
Year Cost GP Rate Rate NPVs
1 9,300,000 1,200,000 0.0% 12% 1,200,000
2 1,320,000 10.0% 12% 1,022,208
3 1,452,000 10.0% 12% 989,497
4 1,597,200 10.0% 12% 957,833
5 1,756,920 10.0% 12% 927,183
6 1,932,612 10.0% 12% 897,513
7 2,125,873 10.0% 12% 868,792
8 2,338,461 10.0% 12% 840,991
9 2,560,614 9.5% 12% 810,379
10 2,791,710 9.0% 12% 777,494
11 3,031,064 8.6% 12% 742,856
12 3,277,946 8.1% 12% 706,958
13 3,531,587 7.7% 12% 670,262
14 3,791,191 7.4% 12% 633,189
15 4,055,944 7.0% 12% 596,118
16 4,325,024 6.6% 12% 559,386
17 4,597,608 6.3% 12% 523,284
18 4,872,884 6.0% 12% 488,061
19 5,150,054 5.7% 12% 453,923
20 5,428,342 5.4% 12% 421,037
61,137,035 15,086,965