Year | Present Value of $1 at 10% | Net Cash Inflow | PV of Net Cash Inflow |
1 | 0.909 | $ 35,000 | $ 31,815 |
2 | 0.826 | 37,000 | 30,562 |
3 | 0.751 | 25,000 | 18,775 |
4 | 0.683 | 20,000 | 13,660 |
5 | 0.621 | 20,000 | 12,420 |
Total | $ 137,000 | $107,232 | |
Init. Investment | $100,000 | ||
NPV | $ 7,232 |
System A | System B | System C | |
Total PV of net cash inflow | $107,232 | $86,400 | $93,600 |
Init. Investment | $100,000 | $80,000 | $90,000 |
NPV | $ 7,232 | $ 6,400 | $ 3,600 |
System A | 1.07 ($107,000/$100,000) |
System B | 1.08 |
System C | 1.04 |