Appendix
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View Appendix as PDF for free.
More details
- Words: 126
- Pages: 8
EALA Incorporated Computation of Internal Rate of Return Year 0 1 2 3 4 5 6 7 8 9 10 IRR
Year-End Cash Flow (1,948,965.00) 4,619,746.58 7,247,688.29 9,512,033.72 12,183,888.65 14,806,058.10 19,128,798.49 22,803,152.03 26,603,652.64 30,400,684.78 34,346,805.23 283%
EALA Incorporated Computation of Payback Period Project Cost
(1,948,965.00)
Year 1 2 3 4 5 6 7 8 9 10
Year- End Cash Flow 4,619,746.58 7,247,688.29 9,512,033.72 12,183,888.65 14,806,058.10 19,128,798.49 22,803,152.03 26,603,652.64 30,400,684.78 34,346,805.23
Payback Period
1 year
EALA Incorporated
Computation of Net Present Value EALA's Cost of Capital Total Investment Year 1 2 3 4 5 6 7 8 9 10 NPV
22% 1,948,965.00
Year-End Cash Flow 4,619,746.58 7,247,688.29 9,512,033.72 12,183,888.65 14,806,058.10 19,128,798.49 22,803,152.03 26,603,652.64 30,400,684.78 34,346,805.23
PV ($3,786,677.52) ($5,940,728.10) ($7,796,748.95) ($9,986,793.98) ($12,136,113.20) ($15,679,343.02) ($18,691,108.22) ($21,806,272.66) ($24,918,594.08) ($28,153,119.04) ($146,946,533.77)
Year-End Cash Flow (1,948,965.00) 4,619,746.58 7,247,688.29 9,512,033.72 12,183,888.65 14,806,058.10 19,128,798.49 22,803,152.03 26,603,652.64 30,400,684.78 34,346,805.23 283%
EALA Incorporated Computation of Payback Period Project Cost
(1,948,965.00)
Year 1 2 3 4 5 6 7 8 9 10
Year- End Cash Flow 4,619,746.58 7,247,688.29 9,512,033.72 12,183,888.65 14,806,058.10 19,128,798.49 22,803,152.03 26,603,652.64 30,400,684.78 34,346,805.23
Payback Period
1 year
EALA Incorporated
Computation of Net Present Value EALA's Cost of Capital Total Investment Year 1 2 3 4 5 6 7 8 9 10 NPV
22% 1,948,965.00
Year-End Cash Flow 4,619,746.58 7,247,688.29 9,512,033.72 12,183,888.65 14,806,058.10 19,128,798.49 22,803,152.03 26,603,652.64 30,400,684.78 34,346,805.23
PV ($3,786,677.52) ($5,940,728.10) ($7,796,748.95) ($9,986,793.98) ($12,136,113.20) ($15,679,343.02) ($18,691,108.22) ($21,806,272.66) ($24,918,594.08) ($28,153,119.04) ($146,946,533.77)
