Conch Republic 1 to 6

1170 WordsDec 3, 20145 Pages
Revenues | | | | | | | | | Year | Unit price | Unit sales | Revenues | | | | | | | | | 1 | 500 | 65.000 | 32.500.000 | | | | | | | | | 2 | 500 | 82.000 | 41.000.000 | | | | | | | | | 3 | 500 | 108.000 | 54.000.000 | | | | | | | | | 4 | 500 | 94.000 | 47.000.000 | | | | | | | | | 5 | 500 | 57.000 | 28.500.000 | | | | | | | | | | | | | | | | | | | | | Annual Depreciation | | | | | | | | | Year | MACRS % | Depreciation | Ending Book Value | | | | | | | | | 1 | 14,29% | 4.644.250 | 27.855.750 | | | | | | | | | 2 | 24,49% | 7.959.250 | 19.896.500 | | | | | | | | | 3 | 17,49%…show more content…
Profitability Index | | | | | | | | | | | | | | | | | | | | | | | | | | Sum | 50.596.791 | | | | | | | | | | | /32.500.000 | | | | | | | | | | | | PI | 1,556824338 | | | | | | | | | | | | | | | | | | | | | | | 3. IRR | | | | | | | | | | | | | | 28,31% | | | | | | | | | | | | | | | | | | | | | | | | 4. NPV | | | | | | | | | | | | | | Sum | 50.596.790,85 € | | | | | | | | | | | NPV | 18.096.790,85 € | | | | | | | | | | | | | | | | | | | | | | | | | 5. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Revenues | | | | | | | | | Year | Unit price | Unit sales | Revenues | | | | | | | | | 1 | 505 | 65.000 | 32.825.000 | | | | | | | | | 2 | 505 | 82.000 | 41.410.000 | | | | | | | | | 3 | 505 | 108.000 | 54.540.000 | | | | | | | | |

More about Conch Republic 1 to 6

Open Document