Consider the following values for PV of All Benefits, PV of All Costs, and Yearly NPV…

Consider the following values for PV of All Benefits, PV of All
Costs, and Yearly NPV for year 1-5 of an economic feasibility
analysis worksheet, as indicated below:

Yea 1
Year 2
Year 3
Year 4
Year 5

PV of All Benefits
1226
2432
3619
4789
5942

PV of All Costs
3274
4012
4718
5383
6011

Yearly NPV
2047
467
482
504
526

Commulitive NPV
?
?
?
?
?

1- Indicate the value for the Cumulative NPV for year 2?
2- Indicate the value for the Cumulative NPV for year 3?
3– Indicate the value for the Cumulative NPV for year 4?
4- Indicate the value for the Cumulative NPV for year 5?
5- Indicate the return on investment for this project
(percentage)?
6- Describe when will the break-down occur and why?