Year
Estimated Sales
(Pcs)
Cost Reduction Total Benefit
0 Cost of Machine (50,000,000)
1 220,000 7,700,000 7,700,000
2 242,000 8,470,000 8,470,000
3 266,200 9,317,000 9,317,000
4 292,820 10,248,700 10,248,700
5 322,102 11,273,570 11,273,570
6 354,312 12,400,927 12,400,927
7 389,743 13,641,020 13,641,020
8 428,718 15,005,122 15,005,122
9 471,590 16,505,634 16,505,634
10 518,748 18,156,197 18,156,197
IRR 17.30%
The Residual Method
Total watches sold in
previous year
200,000
Savings in Cost [125 - 90] 35
Growth Rate 10%