Table 2.
NPV | Year 0 | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | |
---|---|---|---|---|---|---|---|---|---|---|
Film processors | 60,606 | 60,606 | 60,606 | |||||||
Film cassettes | 15,152 | 15,152 | 15,152 | 15,152 | 15,152 | 15,152 | 15,152 | 15,152 | ||
Films, chemicals, film jackets | 145,533 | 152,810 | 160,450 | 168,473 | 176,896 | 185,741 | 195,028 | 204,780 | ||
Film processor maintenance | 26,182 | 26,182 | 26,182 | 26,182 | 26,182 | 26,182 | 26,182 | 26,182 | ||
Film-related employee | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | ||
Annual cost | 60,606 | 246,866 | ,254,143 | 261,783 | 330,412 | 278,230 | 287,074 | 296,362 | 366,719 | |
PV | 60,606 | 239,675 | 239,555 | 239,569 | 293,568 | 240,004 | 240,419 | 240,969 | 289,492 | |
NPV | 2,083,856 |
NPV: net present value; PV: present value.