Shankaraiah N: Project Doc

319 views
287 views

Published on

0 Comments
0 Likes
Statistics
Notes
  • Be the first to comment

  • Be the first to like this

No Downloads
Views
Total views
319
On SlideShare
0
From Embeds
0
Number of Embeds
0
Actions
Shares
0
Downloads
2
Comments
0
Likes
0
Embeds 0
No embeds

No notes for slide

Shankaraiah N: Project Doc

  1. 1. Financial Analysis of Project SI. Items I II III IV V VI VII VIII IX X XI XII XII XIV XV No Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year 1 Investment cost 16,95,575 - - - - - - - - - - - - - - 2 Capitalized cost - 1,64,752 - - - - - - - - - - - - - 3 Replacement - - - - - 10,000 - 9,000 - - 10,000 - - - - cost 4 Working cost - 1.18 6.1 6.38 6.45 6.50 6.63 6.68 6.68 6.68 6.68 6.68 6.68 6.68 6.68 5 Gross income 0.24 6.08 11.68 11.68 11.68 11.68 11.68 11.68 11.68 11.68 11.68 11.68 11.68 11.68 11.68 6 Net income 0.24 4.9 5.58 5.3 5.23 5.18 5.05 5.05 5.05 5.05 5.05 5.05 5.05 5.05 5.05 7 Discount factor 0.870 0.756 0.658 0.572 0.497 0.432 0.376 0.327 0.284 0.247 0.215 0.619 0.619 0.619 0.619 @ 15 % 8 Annuity factor - - - - - - - - - - 0.619 0.619 0.619 0.619 9 Present worth of 14,75,150 12,4552 - - - 4,320 - 29,430 - - 2,150 - - - - cost 10 Present worth of 0.20 3.7 3.67 3.03 2.59 2.23 1.89 1.63 1.42 1.23 1.07 3.095 3.095 3.095 3.095 Benefit 11 Net present 9,38,897 worth@15% 12 B:C ratio 1 : 1.79 Calculation of IRR
  2. 2. SI. Items I II III IV V VI VII VIII IX X XI XII-XV No Year Year Year Year Year Year Year Year Year Year Year Year 1 Investment cost 16,95,575 2 Capitalized 1,64,752 cost 3 Replacement 10,000 90,000 10,000 cost 4 Net income 24,000 4.9 5.5 5.3 5.23 5.18 5.05 5.0 5.0 5.0 5.0 5.0 5 Discount factor 13,56,460 10,5441 @ 15 % 6 Present worth 14,92,730 of cost 7 Present worth 14,77,441 of Benefit

×