AutoSave ABD CH = Problem 2 - Saved to my Home Insert Draw Page Layout Formulas Data Review View Developer X Aptos Narrow (Bod... v 11 A A ab Wrap Text General Paste B I U A A = = = = = Merge & Center $ % % 9 117 fx| A B C D E F G H | J K L 1 Year 0 1 2 3 4 TOTALS 2 Net economic benefit $0 $25,000 $25,000 $25,000 $25,000 3 Discount rate (10%) 4 PV of benefits 5 6 NPV of all BENEFITS 7 8 One-Time Costs 9 ($40,000) 10 Recurring Costs $0 ($15,000) ($15,000) ($15,000) ($15,000) 11 Discount rate (10%) 12 PV of recurring costs 13 14 NPV of all COSTS 15 16 17 Overall NPV 18 19 20 Overall ROI 21 22 23 Breakeven Analysis 24 Yearly NPV Cash Flow 25 Overall NPV Cash Flow 26 27 28 29 30 31 32