Application
Year
Nominal Amount
Acceptable Rate of Return
Present Value
Pay Back Period
Net Present Value
Internal Rate of Return
Application
Year
Nominal Amount
Acceptable Rate of Return
Present Value
Pay Back Period
Net Present Value
Internal Rate of Return
Application
Year
Nominal Amount
Acceptable Rate of Return
Present Value
Pay Back Period
Net Present Value
Internal Rate of Return
Application
Year
Nominal Amount
Acceptable Rate of Return
Present Value
Pay Back Period
Net Present Value
Internal Rate of Return
Application
Year
Nominal Amount
Acceptable Rate of Return
Present Value
PayBack Period
Net Present Value
Internal Rate of Return
Application
Year
Application 1
0
$
(100,000.00) $
1
25,000.00 $
2
28,750.00
Application 2
0
$
(125,000.00) $
1
30,000.00 $
2
36,000.00
Application 3
0
$
(150,000.00) $
1
15,000.00 $
2
18,300.00
Application 4
0
$
(75,000.00) $
1
15,000.00 $
2
19,500.00
Application 5
0
$
(135,000.00) $
1
50,000.00 $
2
55,000.00
Application 6
0
1
2
#
Classified as Confidential
Nominal Amount
Acceptable Rate of Return
Present Value
PayBack Period
Net Present Value
Internal Rate of Return
$
(210,000.00) $
62,000.00 $
71,300.00
Application
Year
Nominal Amount
Acceptable Rate of Return
Present Value
PayBack Period
Net Present Value
Internal Rate of Return
Application 7
0
1
$
(175,000.00) $
2
85,000.00 $
106,250.00
Application
Year
Nominal Amount
Acceptable Rate of Return
Present Value
PayBack Period
Net Present Value
Internal Rate of Return
Application 8
0
1
$
(175,000.00) $
2
60,000.00 $
73,200.00
Application
Year
Nominal Amount
Acceptable Rate of Return
Present Value
PayBack Period
Net Present Value
Internal Rate of Return
Application 9
0
1
$
(130,000.00) $
2
75,000.00 $
99,000.00
#
Classified as Confidential
4
$
3
34,500.00 $
4
$
3
39,600.00 $
3
19,215.00 $
4
$
3
20,865.00 $
4
$
4
$
3
56,100.00 $
3
4
Total
Column1
36,225.00 $
5
36,587.25
Total
Column1
40,392.00 $
5
41,199.84
5
21,789.81
Total
Column1
20,752.20 $
5
23,222.75
Total
Column1
22,116.90 $
Total
Column1
61,710.00 $
5
65,412.60
5
Total
Column1
#
Classified as Confidential
$
72,013.00 $
72,733.13 $
75,642.46
3
$
4
111,562.50 $
5
117,140.63 $
119,483.44
3
$
4
74,664.00 $
5
80,637.12 $
3
$
4
101,970.00 $
5
108,088.20 $
#
Total
Column1
Total
Column1
Total
Column1
83,056.23
110,249.96
Classified as Confidential