Wyoming Master Stockman
Net Present Value Analysis
Investment
Interest Rate
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7
Annual Cost
Annual Revenue
Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15
Annual Cost
Annual Revenue
Results
5 year NPV
10 year NPV
15 year NPV
Break Even Year
[No canvas support]
Discount
Year Total Cost Revenue Net  Factor NPV Cummulative NPV
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Wyoming Master Stockman
Net Present Value Analysis
Investment
Interest Rate
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7
Annual Cost
Annual Revenue
Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15
Annual Cost
Annual Revenue
Results
5 year NPV
10 year NPV
15 year NPV
Break Even Year
[No canvas support]
Discount
Year Total Cost Revenue Net  Factor NPV Cummulative NPV
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Wyoming Master Stockman
Econo-Range
Net Present Value Analysis
Investment per acre investment cost
Interest Rate Hint: Use 5% for a low risk investment - 10% moderate risk - 15% high risk
AUM Price Cost to lease comparable pasture
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7
Annual Cost
Additional AUMs
(per acre)
Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15
Annual Cost
Additional AUMs
(per acre)
Results
5 year NPV
10 year NPV
15 year NPV
Break Even Year
[No canvas support]
Discount
Year Total Cost Revenue Net  Factor NPV Cummulative NPV
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15