Remanufacture or Buy New?    
         
Inflation   %    
IRR   %    
Reman % of new   %    
         
Buy New (PV) $    
Remanufacture (PV) $    
Savings $    
         
Cost Basis   $    
         
Show the 'Data' sheet   
     
(hint: use landscape mode)        
         
The lowest Present Value (PV)    
is the money-saving choice    
Period 0 7 14 21 28 35
Future value
Present value
Future value
Present value
42 49 56 63 70 77 84