Scribd Logo
Importer

Bienvenue sur Scribd !

  • Appendix 1

    Transféré par

    Ankush Sharma
    3 vues2 pages
    This document presents an economic feasibility analysis of a project over 7 years. It calculates the net present value (NPV) of benefits and costs using a 12% discount rate. The NPV of total benefits is $48,036.63 while the NPV of total costs is -$84,018.30, resulting in an overall NPV of -$35,981.70 and an ROI of -42.8%. A break-even analysis shows that project break-even occurs between years 6 and 7, with an actual break-even at 6.19787 years.

    Description originale:

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Formats disponibles

    PDF, TXT ou lisez en ligne sur Scribd

    Avez-vous trouvé ce document utile ?

    Ce contenu est-il inapproprié ?

    Signaler ce document
    This document presents an economic feasibility analysis of a project over 7 years. It calculates the net present value (NPV) of benefits and costs using a 12% discount rate. The NPV of total benefits is $48,036.63 while the NPV of total costs is -$84,018.30, resulting in an overall NPV of -$35,981.70 and an ROI of -42.8%. A break-even analysis shows that project break-even occurs between years 6 and 7, with an actual break-even at 6.19787 years.

    Droits d'auteur :

    Attribution Non-Commercial (BY-NC)
    Téléchargez comme PDF, TXT ou lisez en ligne sur Scribd
    Signaler comme contenu inapproprié
    3 vues2 pages

    Appendix 1

    Transféré par

    Ankush Sharma
    This document presents an economic feasibility analysis of a project over 7 years. It calculates the net present value (NPV) of benefits and costs using a 12% discount rate. The NPV of total benefits is $48,036.63 while the NPV of total costs is -$84,018.30, resulting in an overall NPV of -$35,981.70 and an ROI of -42.8%. A break-even analysis shows that project break-even occurs between years 6 and 7, with an actual break-even at 6.19787 years.

    Droits d'auteur :

    Attribution Non-Commercial (BY-NC)
    Téléchargez comme PDF, TXT ou lisez en ligne sur Scribd
    Signaler comme contenu inapproprié
    sur 2

    APPENDIX I

    Discount
    ECONOMIC FEASIBILITY ANALYSIS Rate 12.00%

    Year of Project

    0 1 2 3 4 5 6 7

    Net Economic Benefit 0 20000 20000 20000 20000 20000 20000 20000

    Discount rate 1 0.8929 0.7972 0.7118 0.6355 0.5674 0.5066 0.4523

    PV of benefits 0 17857.14286 15943.878 14235.605 12710.362 11348.537 10132.622 9046.9843

    Total PV Of Benefits 48036.63

    One-time COSTS -60000

    Recurring Costs 0 -10000 -10000 -10000

    Discount rate (12%) 1 0.8929 0.7972 0.7118


    -
    PV of Recurring Costs 0 8928.571429 -7971.94 -7117.8

    Total PV of Recurring Costs -24018.3

    NPV of total COSTS -84018.3

    Overall NPV -35981.7

    Overall ROI - (Overall NPV / NPV of all COSTS) -0.42826


    Break-even Analysis
    -
    Yearly PV Costs -60000 68928.57143 -76900.5 -84018.3
    - - - - -
    Cumulative Net Cash Flow -84018.3 -66161.16983 50217.292 35981.687 23271.326 11922.789 1790.1662 7256.8181

    Project break-even occurs between years 6 and 7

    Actual break-even occurred at 6.19787years


    APPENDIX I

    Vous aimerez peut-être aussi