Sam has a plan of a new product investment. Investment is 3m$. Discount rate is 4%....

Transcribed Image Text:

Sam has a plan of a new product investment. Investment is 3m$. Discount rate is 4%. Forecast as following. (growth rate of revenue and expenses grow is 5% every year) How much is NPV? IRR? How long is the payback year? Discount rate Expressed in k CNY Year Investment Cash in (revenue) Cash out (Daily expenses) 7% 0 -3,000.0 1 2 680.0 714.0 -250.0 -262.5 3 787.2 749.7 -275.6 -289.4 5 6 7 8 9 10 826.5 911.3 867.9 956.8 1,004.7 1,054.9 -303.9 -319.1 -335.0 -351.8 -369.4 -387.8 Sam has a plan of a new product investment. Investment is 3m$. Discount rate is 4%. Forecast as following. (growth rate of revenue and expenses grow is 5% every year) How much is NPV? IRR? How long is the payback year? Discount rate Expressed in k CNY Year Investment Cash in (revenue) Cash out (Daily expenses) 7% 0 -3,000.0 1 2 680.0 714.0 -250.0 -262.5 3 787.2 749.7 -275.6 -289.4 5 6 7 8 9 10 826.5 911.3 867.9 956.8 1,004.7 1,054.9 -303.9 -319.1 -335.0 -351.8 -369.4 -387.8