Sign in or 

| Piedmont Trailer Manufacturing Company | |||||||
| Custom Order Tracking Project | |||||||
| (Current Date) | |||||||
| Discount Rate | 14 | ||||||
| Year | |||||||
| 0 | 1 | 2 | 3 | 4 | 5 | Totals | |
| Benefits | |||||||
| Recurring value of benefits | $0.00 | $295,000.00 | $295,000.00 | $295,000.00 | $295,000.00 | $295,000.00 | |
| Present Value Factor | 1.0000 | .877193 | .769468 | .674972 | .592080 | .519369 | |
| Present value of benefits | $0.00 | $258,771.93 | $226,992.92 | $199,116.60 | $174,663.68 | $153,213.76 | |
| Net Present Value of all benefits | $0.00 | $258,771.93 | $485,764.85 | $684,881.45 | $859,545.13 | $1,012,758.89 | $1,012,758.89 |
| Costs | |||||||
| One time costs | $256,657.00 | ||||||
| Recurring cost | $0.00 | $202,000.00 | $202,000.00 | $202,000.00 | $202,000.00 | $202,000.00 | |
| Present Value Factor | 1.0000 | .877193 | .769468 | .674972 | .592080 | .519369 | |
| Present value of the recurring cost | $0.00 | $177,193.00 | $155,432.00 | $136,344.00 | $119,600.00 | $104,912.00 | |
| Net Present Value of all cost | $256,657.00 | $433,849.98 | $589,282.42 | $725,626.67 | $845,226.89 | $950,139.36 | $950,139.36 |
| Overall Net Present Value | $62,619.53 | ||||||
| Cash Flow Analysis | |||||||
| Yearly NPV Cash flow | ($256,657.00) | $81,578.95 | $71,560.48 | $62,772.35 | $55,063.47 | $48,301.29 | |
| Overall NPV Cash Flow | ($256,657.00) | ($175,078.05) | ($103,517.57) | ($40,745.22) | $14,318.24 | $62,619.53 | |
yvonnejazzey |
Latest page update: made by yvonnejazzey
, Jan 24 2008, 3:48 AM EST
(about this update
About This Update
Moved from: Case Background: Page 1
- yvonnejazzey
No content added or deleted. - complete history) |
|
More Info: links to this page
|
| Started By | Thread Subject | Replies | Last Post | ||
|---|---|---|---|---|---|
| yvonnejazzey | encoded by yvonn, amlyn & co. | 0 | Jan 24 2008, 3:51 AM EST by yvonnejazzey | ||
|
Thread started: Jan 24 2008, 3:51 AM EST
Watch
this is to recognized who contributed this information for the case
|
|||||