SlideShare a Scribd company logo
1 of 12
Chinmay Paradkar
21020741092
Vaishnavi
21020741113
Tanat Mohapatra
21020741079
Shankruth Verma
21020741133
Harender Singh
21020741099
Shubham Pawar
21020741120
Shivang Gesota
21020741140
Start-up Idea, What's in your mind?
Digital voting system, complete solution for
election, increase turnout & ensure legitimacy
BLOCKCHAIN
PROJECT
GP
04
Poor
Transparency
Compromised
Secrecy
Lack of
Privacy
Absence of
Fairness
Over
Authority
Lack of
Anonymity
Most procedures are now centralized, licensed by the critical authority, controlled, measured, and monitored in an
electronic voting system, which is a problem for a transparent voting process in and of itself.
We should
Blockchain technology offers a decentralized node for online voting or electronic voting.
Distributed ledger technologies such as blockchain should be used to produce electronic voting system.
Vote is a blockchain-based online voting platform backed with underlying crypto algorithms.
Vote’s mission is to change the way people vote
Affordable
reduces election
costs
Tension-less
Eliminating violence
caused by questionable
results.
Anonymity
blind signature
mechanism
Real-time
results
Customizable to the
needs of the party
adaptable to the needs of customers
Convenient
access to voting
vote from
anywhere, at any
time, using any
device
Security
encryption to
keep the
intermediate
voting results
secret
Voting
observation tool
able to verify the
correctness of the
recording and
counting of votes
Tamper-Proof
cannot be altered
by third party
Voters can
participate in a
modern, convenient
and fair way
Develop software and electronic voting
equipment to solve your election
problems fast.
Blockchain-based
cloud solution
Thanks to its decentralized structure, a
blockchain is an ideal system for online voting.
Service and
Maintenance
Technical support at every stage of your
election and guide for the voting machines.
Voting
Machines
A machines operate in a single blockchain
network
Sets up a voting
A vote is encrypted
encrypted
encrypted
Follow the voting
process online
Vote remotely online
Vote on digital poling booth
Result
Votes decrypted
and calculated
Voters
Voters
Start Organizer
Finish
Encrypted key
holder
Organizer
Observer
This is a complex digital voting solution that allows to conduct elections at
any level it can be the elections of a country level: at government organizations
plus it can be applied inside small organizations in general.
Several applications to be developed
First is the organizer web application
that allows the organizers to set up and
manage your voting securely.
Web application for observation that
allows for specific entities or election
commission to monitor the elections
Secondly there are voters, for them
voter web/mobile application is to be
developed.
Process Architecture
Components
Required
Service
Layer
(for user
authentication,
infrastructure
for sending
notifications,
etc.)
Library
To provides
abstraction layer
over blockchain
communication
protocol
Blockchain
platform
Political leaders and
entities who have
profited from the
current voting system
due to a lack of
transparency.
04
Authorities
Resistance
Appropriate energy-
efficient consensus
methods are a need for
blockchain-based
electronic voting.
03
Energy
Efficiency
The scaling capability
will get complex with
increasing size. In a
country like India -
enormous amount of
data is there to handle.
02
Scalability
Its intricacy makes it
difficult for blockchain
to gain public
acceptance. It’s
important to win
people’s trust.
01
Acceptance
Online Voting
Platforms
Framework Language
Cryptographic
Algorithm
Consensus
Protocol
Main Features
(Online Blockchain Voting System)
Audit Anonymity
Verifiability
by Voter
Integrity Accessibility Scalability
Accuracy/
Correctness
Affordability
Follow My
Vote
Bitcoin C++/Python ECC PoW X X X X X 7 X X
Voatz
Hyperledger Fabric
Private/local
Go/JavaScript AES/GCM PBFT X X X X X 7 X X
Polyas Blockchains NP ECC PET X X X X X 7 X NA
Luxoft HyperledgerFabric Go/JavaScript ECC/ElGamal PBFT X X X X X 7 X X
Polys Ethereum Solidity Sharing PoW X X X X X 7 X X
Agora Bitcoin Python ElGamal BFT-r X X X X X 7 X X
Assumptions:
1. Teams take a 12-month time to develop and integrate these use cases.
2. A team of 11 consisting (of 5 developers, 4 for integration, and 2 consultant.)
3. Team Salary (Developers-2000000 ctc, Integration-1300000 ctc, and Consultant-3000000 ctc)
Company Data Rate
Required rate of return 10%
Tax rate 30%
Development Costs involved for use cases YEAR 2023 2024 2025
Development team salaries ₹ 1,00,00,000.00
Integration team ₹ 52,00,000.00
Consultant fees ₹ 60,00,000.00
Total Initial Investments ₹ 2,12,00,000.00
Assumptions:
1. We get 200 customers; we can provide service with improved traceability and transparency.
2. 30 new client-transaction for 1st year, 50 new clients for 2nd year, and 70 new clients for 3rd year.
3. They will charge 100000 more for the implantation for each customer transaction
Benefits from Blockchain YEAR 2023 2024 2025
Direct Sales ₹ 2,00,00,000.00 ₹ 2,30,00,000.00 ₹ 2,80,00,000.00
New customer sales ₹ 30,00,000.00 ₹ 50,00,000.00 ₹ 70,00,000.00
Total Benefits ₹ 2,30,00,000.00 ₹ 2,80,00,000.00 ₹ 3,50,00,000.00
Assumptions:
1. Customer support team of 1 for first year, 2 for second year and 3rd year. (400000 per year)
2. Companies should spend 8% of their total revenues on marketing.
Costs (Excluding Initial Capital Investments) YEAR 2023 2024 2025
Project management, customer support ₹ 4,00,000.00 ₹ 8,00,000.00 ₹ 8,00,000.00
Marketing Expenses ₹ 1,00,000.00 ₹ 1,00,000.00 ₹ 1,00,000.00
Other Expenses ₹ 50,000.00 ₹ 50,000.00 ₹ 50,000.00
Depreciation on capital expenditures (calculation uses three-year period) ₹ 70,66,666.67 ₹ 70,66,666.67 ₹ 70,66,666.67
Total Costs ₹ 76,16,666.67 ₹ 80,16,666.67 ₹ 80,16,666.67
Totals YEAR 2023 2024 2025
Net Benefits (Costs) ₹ 1,53,83,333.33 ₹ 1,99,83,333.33 ₹ 2,69,83,333.33
Tax ₹ 46,15,000.00 ₹ 59,95,000.00 ₹ 80,95,000.00
Value after tax ₹ 1,07,68,333.33 ₹ 1,39,88,333.33 ₹ 1,88,88,333.33
Depreciation added back ₹ 70,66,666.67 ₹ 70,66,666.67 ₹ 70,66,666.67
Cash flow ₹ -2,12,00,000.00 ₹ 1,78,35,000.00 ₹ 2,10,55,000.00 ₹ 2,59,55,000.00
Cumulative cash flow ₹ -2,12,00,000.00 ₹ -33,65,000.00 ₹ 1,76,90,000.00 ₹ 4,36,45,000.00
Evaluation Metrics Values
Net present value (NPV) ₹ 3,19,14,838.47
Internal rate of return (IRR) 78.32%
Payback period (in years) 1.16
Accurate ROI of 150.5% *with above state assumptions
Framework Year Release Generation Time Hash Rate Transactions Per Sec
Cryptographic
Algorithm
Mining
Difficulty
Power
Consumption
Reward/
Block
Scalability
Bitcoin 2008 9.7min 899.624Th/s 4.6max7 ECDSA
High(around
165,496,835,118)
Very High 25BTC VeryLow
Ethereum 2015 10to19s 168.59Th/s 15 ECDSA High(around10,382,102) High 5ether Low
Hyperledger 2015 10ms NA 3500 ECC Nominingrequired Very Low
No built-in
cryptocurrency
Good
Litecoin 2011 2.5min 1.307Th/s 56 Scrypt Low55,067 Moderate 25LTC Moderate
Ripple 2012 3.5s NA 1500 RPCA No mining required Very Low Base Fee Good
Dogecoin 2013 1min 1.4Th/s 33 Scrypt Low21,462 Low 10,000Doge Low
Peercoin 2012 10min 693.098Th/s 8 Hybrid Moderate(476,560,083) Low 67.12PPC Low
it is crucial to understand that blockchain-based technology is
still in its infancy as an electronic voting option.
As a result, electronic voting systems should initially be
implemented in limited pilot areas before being expanded.
Scalability
attacks
Blockchain
utilizes
pseudonyms
Reliance on
untrustworthy
systems
Resistance to
compulsion
CREDITS: This presentation template was created by Slidesgo,
including icons by Flaticon, infographics & images by Freepik and
illustrations by Stories
Do you have any questions?
Thanks
harender.singh@siom.in
+91 9812969049
Connect with us:
1. https://qrius.com/how-can-blockchain-change-the-way-we-vote-in-elections/
2. https://www.researchgate.net/publication/337108608_Rendering_Untampered_E-Votes_Using_Blockchain_Technology
3. https://www.geeksforgeeks.org/decentralized-voting-system-using-blockchain/
4. https://www.mdpi.com/1424-8220/21/17/5874/pdf
5. https://www.researchgate.net/publication/337108608_Rendering_Untampered_E-Votes_Using_Blockchain_Technology
6. https://link.springer.com/chapter/10.1007/978-3-030-32150-5_69
7. https://www.investopedia.com/news/how-blockchain-technology-can-prevent-voter-fraud/
8. https://qrius.com/how-can-blockchain-change-the-way-we-vote-in-elections/
9. https://dl.acm.org/doi/10.1145/3349266.3351386
10. https://followmyvote.com/blockchain-voting-the-end-to-end-process/
11. https://ieeexplore.ieee.org/document/9509561
12. https://www.researchgate.net/publication/321947971_Decentralized_E_Voting_Systems_Based_on_the_Blockchain_Technology
13. https://papers.ssrn.com/sol3/Delivery.cfm/SSRN_ID3648870_code4274500.pdf?abstractid=3648870
14. https://www.researchgate.net/publication/339292454_The_Future_of_Electronic_Voting_System_Using_Blockchain
15. https://iopscience.iop.org/article/10.1088/1757-899X/993/1/012103/pdf
16. https://www.sciencedirect.com/science/article/pii/S1877050918318271
17. http://homepage.cs.uiowa.edu/~dwjones/voting/taubate.html
18. https://voatz.com/, https://followmyvote.com/,
References:
Cost Benefit Analysis
Company Data Rate
Required rate of return 10%
Tax rate 30%
Assumptions:
1. Teams take a 12-month time to develop and integrate these use cases.
2. A team of 11 consisting (of 5 developers, 4 for integration, and 2 consultant.)
3. Team Salary (Developers-2000000 ctc, Integration-1300000 ctc, and Consultant-3000000 ctc)
Development Costs involved for use cases YEAR 2023 2024 2025
Development team salaries ₹ 1,00,00,000.00
Integration team ₹ 52,00,000.00
Consultant fees ₹ 60,00,000.00
Total Initial Investments ₹ 2,12,00,000.00
Assumptions:
1. Already we have 200 customers, we can provide service with improved tracibility and transparency.
2. 30 new client-transaction for 1st year, 50 new clients for 2nd year, and 70 new clients for 3rd year.
3. They will charge 100000 more for the implemtation for each customer transaction
Benefits from Blockchain YEAR 2023 2024 2025
Direct Sales ₹ 2,00,00,000.00 ₹ 2,30,00,000.00 ₹ 2,80,00,000.00
New customer sales ₹ 30,00,000.00 ₹ 50,00,000.00 ₹ 70,00,000.00
Total Benefits ₹ 2,30,00,000.00 ₹ 2,80,00,000.00 ₹ 3,50,00,000.00
Assumptions:
1. Customer support team of 1 for first year, 2 for second year and 3rd year. (400000 per year)
2. B2B SaaS companies should spent 8% of their total revenues on marketing.
3. 15000 trips per customer, and avg 3 transactions per trip accounting as per 1.49
Costs (Excluding Initial Capital Investments) YEAR 2023 2024 2025
Project management, customer support ₹ 4,00,000.00 ₹ 8,00,000.00 ₹ 8,00,000.00
Marketing Expenses ₹ 1,00,000.00 ₹ 1,00,000.00 ₹ 1,00,000.00
Other Expenses ₹ 50,000.00 ₹ 50,000.00 ₹ 50,000.00
Depreciation on capital expenditures (calculation uses three-year period) ₹ 70,66,666.67 ₹ 70,66,666.67 ₹ 70,66,666.67
Total Costs ₹ 76,16,666.67 ₹ 80,16,666.67 ₹ 80,16,666.67
Totals YEAR 2023 2024 2025
Net Benefits (Costs) ₹ 1,53,83,333.33 ₹ 1,99,83,333.33 ₹ 2,69,83,333.33
Tax ₹ 46,15,000.00 ₹ 59,95,000.00 ₹ 80,95,000.00
Value after tax ₹ 1,07,68,333.33 ₹ 1,39,88,333.33 ₹ 1,88,88,333.33
Depreciation added back ₹ 70,66,666.67 ₹ 70,66,666.67 ₹ 70,66,666.67
Cash flow ₹ -2,12,00,000.00 ₹ 1,78,35,000.00 ₹ 2,10,55,000.00 ₹ 2,59,55,000.00
Cumulative cash flow ₹ -2,12,00,000.00 ₹ -33,65,000.00 ₹ 1,76,90,000.00 ₹ 4,36,45,000.00
Evaluation Metrics Values
Net present value (NPV) ₹ 3,19,14,838.47
Internal rate of return (IRR) 78.32%
Payback period (in years) 1.16

More Related Content

What's hot

6 Key Blockchain Features You Need to Know Now
6 Key Blockchain Features You Need to Know Now6 Key Blockchain Features You Need to Know Now
6 Key Blockchain Features You Need to Know Now
101 Blockchains
 
An Overview of Stablecoin
An Overview of StablecoinAn Overview of Stablecoin
An Overview of Stablecoin
101 Blockchains
 
Blockchain Interview Questions And Answers | Blockchain Technology Interview ...
Blockchain Interview Questions And Answers | Blockchain Technology Interview ...Blockchain Interview Questions And Answers | Blockchain Technology Interview ...
Blockchain Interview Questions And Answers | Blockchain Technology Interview ...
Simplilearn
 

What's hot (20)

Introduction to Blockchain
Introduction to BlockchainIntroduction to Blockchain
Introduction to Blockchain
 
Blockchain Explained | Blockchain Simplified | Blockchain Technology | Blockc...
Blockchain Explained | Blockchain Simplified | Blockchain Technology | Blockc...Blockchain Explained | Blockchain Simplified | Blockchain Technology | Blockc...
Blockchain Explained | Blockchain Simplified | Blockchain Technology | Blockc...
 
Fraudless voting with blockchain
Fraudless voting with blockchainFraudless voting with blockchain
Fraudless voting with blockchain
 
Blockchain Study(1) - What is Blockchain?
Blockchain Study(1) - What is Blockchain?Blockchain Study(1) - What is Blockchain?
Blockchain Study(1) - What is Blockchain?
 
6 Key Blockchain Features You Need to Know Now
6 Key Blockchain Features You Need to Know Now6 Key Blockchain Features You Need to Know Now
6 Key Blockchain Features You Need to Know Now
 
IRJET- A Decentralized Voting Application using Blockchain Technology
IRJET- 	 A Decentralized Voting Application using Blockchain TechnologyIRJET- 	 A Decentralized Voting Application using Blockchain Technology
IRJET- A Decentralized Voting Application using Blockchain Technology
 
Votechain
VotechainVotechain
Votechain
 
Blockchain
BlockchainBlockchain
Blockchain
 
Blockchain Technology and Its Application in Libraries
Blockchain Technology and Its Application in LibrariesBlockchain Technology and Its Application in Libraries
Blockchain Technology and Its Application in Libraries
 
Blockchain 101 | Blockchain Tutorial | Blockchain Smart Contracts | Blockchai...
Blockchain 101 | Blockchain Tutorial | Blockchain Smart Contracts | Blockchai...Blockchain 101 | Blockchain Tutorial | Blockchain Smart Contracts | Blockchai...
Blockchain 101 | Blockchain Tutorial | Blockchain Smart Contracts | Blockchai...
 
An Overview of Stablecoin
An Overview of StablecoinAn Overview of Stablecoin
An Overview of Stablecoin
 
Blockchain
BlockchainBlockchain
Blockchain
 
Blockchain Interview Questions And Answers | Blockchain Technology Interview ...
Blockchain Interview Questions And Answers | Blockchain Technology Interview ...Blockchain Interview Questions And Answers | Blockchain Technology Interview ...
Blockchain Interview Questions And Answers | Blockchain Technology Interview ...
 
Blockchain Technology | Blockchain Explained | Blockchain Tutorial | Blockcha...
Blockchain Technology | Blockchain Explained | Blockchain Tutorial | Blockcha...Blockchain Technology | Blockchain Explained | Blockchain Tutorial | Blockcha...
Blockchain Technology | Blockchain Explained | Blockchain Tutorial | Blockcha...
 
Blockchain concepts
Blockchain conceptsBlockchain concepts
Blockchain concepts
 
Blockchain in banking sector
Blockchain in banking sectorBlockchain in banking sector
Blockchain in banking sector
 
Block chain technology
Block chain technologyBlock chain technology
Block chain technology
 
Blockchain Based voting system PPT.pptx
Blockchain Based voting system PPT.pptxBlockchain Based voting system PPT.pptx
Blockchain Based voting system PPT.pptx
 
BLOCK CHAIN
BLOCK CHAINBLOCK CHAIN
BLOCK CHAIN
 
Blockchain and Decentralization
Blockchain and DecentralizationBlockchain and Decentralization
Blockchain and Decentralization
 

Similar to Blockchain project: e-voting system based upon blockchain technology

Blockchain-based Secure, Reliable, and Distributed Voting System for Decision...
Blockchain-based Secure, Reliable, and Distributed Voting System for Decision...Blockchain-based Secure, Reliable, and Distributed Voting System for Decision...
Blockchain-based Secure, Reliable, and Distributed Voting System for Decision...
Indika Sirimanna
 
Final project prosal.docx
Final project prosal.docxFinal project prosal.docx
Final project prosal.docx
ShangaviS2
 
Blockchain.pptx
Blockchain.pptxBlockchain.pptx
Blockchain.pptx
SAFEERAHAMEDS
 

Similar to Blockchain project: e-voting system based upon blockchain technology (20)

IRJET- Blockchain-based Secured E-Voting System to Remove the Opacity and Ens...
IRJET- Blockchain-based Secured E-Voting System to Remove the Opacity and Ens...IRJET- Blockchain-based Secured E-Voting System to Remove the Opacity and Ens...
IRJET- Blockchain-based Secured E-Voting System to Remove the Opacity and Ens...
 
E-Voting Using Blockchain Technology for Security
E-Voting Using Blockchain Technology for SecurityE-Voting Using Blockchain Technology for Security
E-Voting Using Blockchain Technology for Security
 
Blockchain Based E-Voting System
Blockchain Based E-Voting SystemBlockchain Based E-Voting System
Blockchain Based E-Voting System
 
Blockchain Based Online Voting System
Blockchain Based Online Voting SystemBlockchain Based Online Voting System
Blockchain Based Online Voting System
 
IRJET - Decentralized E-Voting System using Blockchain
IRJET - Decentralized E-Voting System using BlockchainIRJET - Decentralized E-Voting System using Blockchain
IRJET - Decentralized E-Voting System using Blockchain
 
project.pptx
project.pptxproject.pptx
project.pptx
 
Blockchain-based Secure, Reliable, and Distributed Voting System for Decision...
Blockchain-based Secure, Reliable, and Distributed Voting System for Decision...Blockchain-based Secure, Reliable, and Distributed Voting System for Decision...
Blockchain-based Secure, Reliable, and Distributed Voting System for Decision...
 
shivam tiwari.pptx
shivam tiwari.pptxshivam tiwari.pptx
shivam tiwari.pptx
 
Online Voting System Using Blockchain Technology
Online Voting System Using Blockchain TechnologyOnline Voting System Using Blockchain Technology
Online Voting System Using Blockchain Technology
 
set zeroth review blockchain electoral system.pdf
set zeroth review blockchain electoral system.pdfset zeroth review blockchain electoral system.pdf
set zeroth review blockchain electoral system.pdf
 
Internet – Voting System Using Blockchain Technology
Internet – Voting System Using Blockchain TechnologyInternet – Voting System Using Blockchain Technology
Internet – Voting System Using Blockchain Technology
 
project presentation -2 nov (2).pptx
project presentation -2 nov (2).pptxproject presentation -2 nov (2).pptx
project presentation -2 nov (2).pptx
 
Final project prosal.docx
Final project prosal.docxFinal project prosal.docx
Final project prosal.docx
 
Enterprise blockchain solution for ecommerce industry
Enterprise blockchain solution for ecommerce industryEnterprise blockchain solution for ecommerce industry
Enterprise blockchain solution for ecommerce industry
 
Blockchain.pptx
Blockchain.pptxBlockchain.pptx
Blockchain.pptx
 
Blockchain as the Backbone of Digital Supply Chains | Challenges for Supply C...
Blockchain as the Backbone of Digital Supply Chains | Challenges for Supply C...Blockchain as the Backbone of Digital Supply Chains | Challenges for Supply C...
Blockchain as the Backbone of Digital Supply Chains | Challenges for Supply C...
 
E-VOTING SYSTEM USING BLOCKCHAIN
E-VOTING SYSTEM USING BLOCKCHAINE-VOTING SYSTEM USING BLOCKCHAIN
E-VOTING SYSTEM USING BLOCKCHAIN
 
Digital Way - Product Whitepaper v01
Digital Way - Product Whitepaper v01Digital Way - Product Whitepaper v01
Digital Way - Product Whitepaper v01
 
blockchainbasedvotingsystemppt-230107161224-95283de7.pdf
blockchainbasedvotingsystemppt-230107161224-95283de7.pdfblockchainbasedvotingsystemppt-230107161224-95283de7.pdf
blockchainbasedvotingsystemppt-230107161224-95283de7.pdf
 
Blockchain tutorial for MBA
Blockchain tutorial for MBABlockchain tutorial for MBA
Blockchain tutorial for MBA
 

More from Harender Singh

Alpha : Challenges in consulting industry
Alpha : Challenges in consulting industryAlpha : Challenges in consulting industry
Alpha : Challenges in consulting industry
Harender Singh
 
Amazon case study: Amazon prime air - A delivery by aerial drone project
Amazon case study: Amazon prime air - A delivery by aerial drone projectAmazon case study: Amazon prime air - A delivery by aerial drone project
Amazon case study: Amazon prime air - A delivery by aerial drone project
Harender Singh
 
Creativity and Design Thinking Project
Creativity and Design Thinking ProjectCreativity and Design Thinking Project
Creativity and Design Thinking Project
Harender Singh
 
Creativity and Design Thinking Project
Creativity and Design Thinking ProjectCreativity and Design Thinking Project
Creativity and Design Thinking Project
Harender Singh
 
Payment for exports and export promotion scheme
Payment for exports and export promotion schemePayment for exports and export promotion scheme
Payment for exports and export promotion scheme
Harender Singh
 
Responsive supply chain: sensitive to customer requirements
Responsive supply chain: sensitive to customer requirementsResponsive supply chain: sensitive to customer requirements
Responsive supply chain: sensitive to customer requirements
Harender Singh
 
Essential of Marketing Management: StartUp Idea
Essential of Marketing Management: StartUp IdeaEssential of Marketing Management: StartUp Idea
Essential of Marketing Management: StartUp Idea
Harender Singh
 
Inventory Control Techniques
Inventory Control TechniquesInventory Control Techniques
Inventory Control Techniques
Harender Singh
 

More from Harender Singh (20)

Alpha : Challenges in consulting industry
Alpha : Challenges in consulting industryAlpha : Challenges in consulting industry
Alpha : Challenges in consulting industry
 
Amazon case study: Amazon prime air - A delivery by aerial drone project
Amazon case study: Amazon prime air - A delivery by aerial drone projectAmazon case study: Amazon prime air - A delivery by aerial drone project
Amazon case study: Amazon prime air - A delivery by aerial drone project
 
Project Management: Execution of a Pump Installation in an Industry - Executi...
Project Management: Execution of a Pump Installation in an Industry - Executi...Project Management: Execution of a Pump Installation in an Industry - Executi...
Project Management: Execution of a Pump Installation in an Industry - Executi...
 
E-Business Operations: A case study on infoedge-naukri.com
E-Business Operations: A case study on infoedge-naukri.comE-Business Operations: A case study on infoedge-naukri.com
E-Business Operations: A case study on infoedge-naukri.com
 
Creativity and Design Thinking Project
Creativity and Design Thinking ProjectCreativity and Design Thinking Project
Creativity and Design Thinking Project
 
Creativity and Design Thinking Project
Creativity and Design Thinking ProjectCreativity and Design Thinking Project
Creativity and Design Thinking Project
 
Digital Transformation: A case study on tata steel
Digital Transformation: A case study on tata steelDigital Transformation: A case study on tata steel
Digital Transformation: A case study on tata steel
 
Circular Design Strategies: A case of mahindra to make it circular
Circular Design Strategies: A case of mahindra to make it circularCircular Design Strategies: A case of mahindra to make it circular
Circular Design Strategies: A case of mahindra to make it circular
 
Business Analytics
Business AnalyticsBusiness Analytics
Business Analytics
 
Payment for exports and export promotion scheme
Payment for exports and export promotion schemePayment for exports and export promotion scheme
Payment for exports and export promotion scheme
 
A bibliometric analysis on cost and risk estimation in DevOps project menthod...
A bibliometric analysis on cost and risk estimation in DevOps project menthod...A bibliometric analysis on cost and risk estimation in DevOps project menthod...
A bibliometric analysis on cost and risk estimation in DevOps project menthod...
 
Mock Investor Summit - 2022
Mock Investor Summit - 2022Mock Investor Summit - 2022
Mock Investor Summit - 2022
 
Hypothesis Testing - Continuous Normal Data (Y) and Variance tests with exam...
Hypothesis Testing - Continuous Normal Data (Y) and  Variance tests with exam...Hypothesis Testing - Continuous Normal Data (Y) and  Variance tests with exam...
Hypothesis Testing - Continuous Normal Data (Y) and Variance tests with exam...
 
Responsive supply chain: sensitive to customer requirements
Responsive supply chain: sensitive to customer requirementsResponsive supply chain: sensitive to customer requirements
Responsive supply chain: sensitive to customer requirements
 
Essential of Marketing Management: StartUp Idea
Essential of Marketing Management: StartUp IdeaEssential of Marketing Management: StartUp Idea
Essential of Marketing Management: StartUp Idea
 
Inventory Control Techniques
Inventory Control TechniquesInventory Control Techniques
Inventory Control Techniques
 
Supply chain management case study :Toyota and its component Suppliers
Supply chain management case study :Toyota and its component SuppliersSupply chain management case study :Toyota and its component Suppliers
Supply chain management case study :Toyota and its component Suppliers
 
Operations research within UK healthcare: A review
Operations research within UK healthcare: A reviewOperations research within UK healthcare: A review
Operations research within UK healthcare: A review
 
Business Statistics | Understanding business for Alliance data
Business Statistics | Understanding business for Alliance dataBusiness Statistics | Understanding business for Alliance data
Business Statistics | Understanding business for Alliance data
 
Ice House Toys case study
Ice House Toys case studyIce House Toys case study
Ice House Toys case study
 

Recently uploaded

The Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai Kuwait
The Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai KuwaitThe Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai Kuwait
The Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai Kuwait
daisycvs
 
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
dollysharma2066
 
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
amitlee9823
 
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service BangaloreCall Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
amitlee9823
 
Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...
Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...
Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...
lizamodels9
 
Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service NoidaCall Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
dlhescort
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
dollysharma2066
 
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
dlhescort
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
amitlee9823
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
Abortion pills in Kuwait Cytotec pills in Kuwait
 

Recently uploaded (20)

SEO Case Study: How I Increased SEO Traffic & Ranking by 50-60% in 6 Months
SEO Case Study: How I Increased SEO Traffic & Ranking by 50-60%  in 6 MonthsSEO Case Study: How I Increased SEO Traffic & Ranking by 50-60%  in 6 Months
SEO Case Study: How I Increased SEO Traffic & Ranking by 50-60% in 6 Months
 
The Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai Kuwait
The Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai KuwaitThe Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai Kuwait
The Abortion pills for sale in Qatar@Doha [+27737758557] []Deira Dubai Kuwait
 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Century
 
It will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayIt will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 May
 
Cracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptxCracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptx
 
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Majnu Ka Tilla, Delhi Contact Us 8377877756
 
Uneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration PresentationUneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration Presentation
 
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
 
Falcon Invoice Discounting platform in india
Falcon Invoice Discounting platform in indiaFalcon Invoice Discounting platform in india
Falcon Invoice Discounting platform in india
 
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service BangaloreCall Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
 
Organizational Transformation Lead with Culture
Organizational Transformation Lead with CultureOrganizational Transformation Lead with Culture
Organizational Transformation Lead with Culture
 
Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...
Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...
Russian Call Girls In Rajiv Chowk Gurgaon ❤️8448577510 ⊹Best Escorts Service ...
 
Cheap Rate Call Girls In Noida Sector 62 Metro 959961乂3876
Cheap Rate Call Girls In Noida Sector 62 Metro 959961乂3876Cheap Rate Call Girls In Noida Sector 62 Metro 959961乂3876
Cheap Rate Call Girls In Noida Sector 62 Metro 959961乂3876
 
Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service NoidaCall Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
 
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...
 
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
 
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best ServicesMysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
 

Blockchain project: e-voting system based upon blockchain technology

  • 1. Chinmay Paradkar 21020741092 Vaishnavi 21020741113 Tanat Mohapatra 21020741079 Shankruth Verma 21020741133 Harender Singh 21020741099 Shubham Pawar 21020741120 Shivang Gesota 21020741140 Start-up Idea, What's in your mind? Digital voting system, complete solution for election, increase turnout & ensure legitimacy BLOCKCHAIN PROJECT GP 04
  • 2. Poor Transparency Compromised Secrecy Lack of Privacy Absence of Fairness Over Authority Lack of Anonymity Most procedures are now centralized, licensed by the critical authority, controlled, measured, and monitored in an electronic voting system, which is a problem for a transparent voting process in and of itself. We should Blockchain technology offers a decentralized node for online voting or electronic voting. Distributed ledger technologies such as blockchain should be used to produce electronic voting system.
  • 3.
  • 4. Vote is a blockchain-based online voting platform backed with underlying crypto algorithms. Vote’s mission is to change the way people vote Affordable reduces election costs Tension-less Eliminating violence caused by questionable results. Anonymity blind signature mechanism Real-time results Customizable to the needs of the party adaptable to the needs of customers Convenient access to voting vote from anywhere, at any time, using any device Security encryption to keep the intermediate voting results secret Voting observation tool able to verify the correctness of the recording and counting of votes Tamper-Proof cannot be altered by third party Voters can participate in a modern, convenient and fair way Develop software and electronic voting equipment to solve your election problems fast. Blockchain-based cloud solution Thanks to its decentralized structure, a blockchain is an ideal system for online voting. Service and Maintenance Technical support at every stage of your election and guide for the voting machines. Voting Machines A machines operate in a single blockchain network
  • 5. Sets up a voting A vote is encrypted encrypted encrypted Follow the voting process online Vote remotely online Vote on digital poling booth Result Votes decrypted and calculated Voters Voters Start Organizer Finish Encrypted key holder Organizer Observer This is a complex digital voting solution that allows to conduct elections at any level it can be the elections of a country level: at government organizations plus it can be applied inside small organizations in general. Several applications to be developed First is the organizer web application that allows the organizers to set up and manage your voting securely. Web application for observation that allows for specific entities or election commission to monitor the elections Secondly there are voters, for them voter web/mobile application is to be developed. Process Architecture Components Required Service Layer (for user authentication, infrastructure for sending notifications, etc.) Library To provides abstraction layer over blockchain communication protocol Blockchain platform
  • 6. Political leaders and entities who have profited from the current voting system due to a lack of transparency. 04 Authorities Resistance Appropriate energy- efficient consensus methods are a need for blockchain-based electronic voting. 03 Energy Efficiency The scaling capability will get complex with increasing size. In a country like India - enormous amount of data is there to handle. 02 Scalability Its intricacy makes it difficult for blockchain to gain public acceptance. It’s important to win people’s trust. 01 Acceptance Online Voting Platforms Framework Language Cryptographic Algorithm Consensus Protocol Main Features (Online Blockchain Voting System) Audit Anonymity Verifiability by Voter Integrity Accessibility Scalability Accuracy/ Correctness Affordability Follow My Vote Bitcoin C++/Python ECC PoW X X X X X 7 X X Voatz Hyperledger Fabric Private/local Go/JavaScript AES/GCM PBFT X X X X X 7 X X Polyas Blockchains NP ECC PET X X X X X 7 X NA Luxoft HyperledgerFabric Go/JavaScript ECC/ElGamal PBFT X X X X X 7 X X Polys Ethereum Solidity Sharing PoW X X X X X 7 X X Agora Bitcoin Python ElGamal BFT-r X X X X X 7 X X
  • 7. Assumptions: 1. Teams take a 12-month time to develop and integrate these use cases. 2. A team of 11 consisting (of 5 developers, 4 for integration, and 2 consultant.) 3. Team Salary (Developers-2000000 ctc, Integration-1300000 ctc, and Consultant-3000000 ctc) Company Data Rate Required rate of return 10% Tax rate 30% Development Costs involved for use cases YEAR 2023 2024 2025 Development team salaries ₹ 1,00,00,000.00 Integration team ₹ 52,00,000.00 Consultant fees ₹ 60,00,000.00 Total Initial Investments ₹ 2,12,00,000.00 Assumptions: 1. We get 200 customers; we can provide service with improved traceability and transparency. 2. 30 new client-transaction for 1st year, 50 new clients for 2nd year, and 70 new clients for 3rd year. 3. They will charge 100000 more for the implantation for each customer transaction Benefits from Blockchain YEAR 2023 2024 2025 Direct Sales ₹ 2,00,00,000.00 ₹ 2,30,00,000.00 ₹ 2,80,00,000.00 New customer sales ₹ 30,00,000.00 ₹ 50,00,000.00 ₹ 70,00,000.00 Total Benefits ₹ 2,30,00,000.00 ₹ 2,80,00,000.00 ₹ 3,50,00,000.00
  • 8. Assumptions: 1. Customer support team of 1 for first year, 2 for second year and 3rd year. (400000 per year) 2. Companies should spend 8% of their total revenues on marketing. Costs (Excluding Initial Capital Investments) YEAR 2023 2024 2025 Project management, customer support ₹ 4,00,000.00 ₹ 8,00,000.00 ₹ 8,00,000.00 Marketing Expenses ₹ 1,00,000.00 ₹ 1,00,000.00 ₹ 1,00,000.00 Other Expenses ₹ 50,000.00 ₹ 50,000.00 ₹ 50,000.00 Depreciation on capital expenditures (calculation uses three-year period) ₹ 70,66,666.67 ₹ 70,66,666.67 ₹ 70,66,666.67 Total Costs ₹ 76,16,666.67 ₹ 80,16,666.67 ₹ 80,16,666.67 Totals YEAR 2023 2024 2025 Net Benefits (Costs) ₹ 1,53,83,333.33 ₹ 1,99,83,333.33 ₹ 2,69,83,333.33 Tax ₹ 46,15,000.00 ₹ 59,95,000.00 ₹ 80,95,000.00 Value after tax ₹ 1,07,68,333.33 ₹ 1,39,88,333.33 ₹ 1,88,88,333.33 Depreciation added back ₹ 70,66,666.67 ₹ 70,66,666.67 ₹ 70,66,666.67 Cash flow ₹ -2,12,00,000.00 ₹ 1,78,35,000.00 ₹ 2,10,55,000.00 ₹ 2,59,55,000.00 Cumulative cash flow ₹ -2,12,00,000.00 ₹ -33,65,000.00 ₹ 1,76,90,000.00 ₹ 4,36,45,000.00 Evaluation Metrics Values Net present value (NPV) ₹ 3,19,14,838.47 Internal rate of return (IRR) 78.32% Payback period (in years) 1.16 Accurate ROI of 150.5% *with above state assumptions
  • 9. Framework Year Release Generation Time Hash Rate Transactions Per Sec Cryptographic Algorithm Mining Difficulty Power Consumption Reward/ Block Scalability Bitcoin 2008 9.7min 899.624Th/s 4.6max7 ECDSA High(around 165,496,835,118) Very High 25BTC VeryLow Ethereum 2015 10to19s 168.59Th/s 15 ECDSA High(around10,382,102) High 5ether Low Hyperledger 2015 10ms NA 3500 ECC Nominingrequired Very Low No built-in cryptocurrency Good Litecoin 2011 2.5min 1.307Th/s 56 Scrypt Low55,067 Moderate 25LTC Moderate Ripple 2012 3.5s NA 1500 RPCA No mining required Very Low Base Fee Good Dogecoin 2013 1min 1.4Th/s 33 Scrypt Low21,462 Low 10,000Doge Low Peercoin 2012 10min 693.098Th/s 8 Hybrid Moderate(476,560,083) Low 67.12PPC Low it is crucial to understand that blockchain-based technology is still in its infancy as an electronic voting option. As a result, electronic voting systems should initially be implemented in limited pilot areas before being expanded. Scalability attacks Blockchain utilizes pseudonyms Reliance on untrustworthy systems Resistance to compulsion
  • 10. CREDITS: This presentation template was created by Slidesgo, including icons by Flaticon, infographics & images by Freepik and illustrations by Stories Do you have any questions? Thanks harender.singh@siom.in +91 9812969049 Connect with us:
  • 11. 1. https://qrius.com/how-can-blockchain-change-the-way-we-vote-in-elections/ 2. https://www.researchgate.net/publication/337108608_Rendering_Untampered_E-Votes_Using_Blockchain_Technology 3. https://www.geeksforgeeks.org/decentralized-voting-system-using-blockchain/ 4. https://www.mdpi.com/1424-8220/21/17/5874/pdf 5. https://www.researchgate.net/publication/337108608_Rendering_Untampered_E-Votes_Using_Blockchain_Technology 6. https://link.springer.com/chapter/10.1007/978-3-030-32150-5_69 7. https://www.investopedia.com/news/how-blockchain-technology-can-prevent-voter-fraud/ 8. https://qrius.com/how-can-blockchain-change-the-way-we-vote-in-elections/ 9. https://dl.acm.org/doi/10.1145/3349266.3351386 10. https://followmyvote.com/blockchain-voting-the-end-to-end-process/ 11. https://ieeexplore.ieee.org/document/9509561 12. https://www.researchgate.net/publication/321947971_Decentralized_E_Voting_Systems_Based_on_the_Blockchain_Technology 13. https://papers.ssrn.com/sol3/Delivery.cfm/SSRN_ID3648870_code4274500.pdf?abstractid=3648870 14. https://www.researchgate.net/publication/339292454_The_Future_of_Electronic_Voting_System_Using_Blockchain 15. https://iopscience.iop.org/article/10.1088/1757-899X/993/1/012103/pdf 16. https://www.sciencedirect.com/science/article/pii/S1877050918318271 17. http://homepage.cs.uiowa.edu/~dwjones/voting/taubate.html 18. https://voatz.com/, https://followmyvote.com/, References:
  • 12. Cost Benefit Analysis Company Data Rate Required rate of return 10% Tax rate 30% Assumptions: 1. Teams take a 12-month time to develop and integrate these use cases. 2. A team of 11 consisting (of 5 developers, 4 for integration, and 2 consultant.) 3. Team Salary (Developers-2000000 ctc, Integration-1300000 ctc, and Consultant-3000000 ctc) Development Costs involved for use cases YEAR 2023 2024 2025 Development team salaries ₹ 1,00,00,000.00 Integration team ₹ 52,00,000.00 Consultant fees ₹ 60,00,000.00 Total Initial Investments ₹ 2,12,00,000.00 Assumptions: 1. Already we have 200 customers, we can provide service with improved tracibility and transparency. 2. 30 new client-transaction for 1st year, 50 new clients for 2nd year, and 70 new clients for 3rd year. 3. They will charge 100000 more for the implemtation for each customer transaction Benefits from Blockchain YEAR 2023 2024 2025 Direct Sales ₹ 2,00,00,000.00 ₹ 2,30,00,000.00 ₹ 2,80,00,000.00 New customer sales ₹ 30,00,000.00 ₹ 50,00,000.00 ₹ 70,00,000.00 Total Benefits ₹ 2,30,00,000.00 ₹ 2,80,00,000.00 ₹ 3,50,00,000.00 Assumptions: 1. Customer support team of 1 for first year, 2 for second year and 3rd year. (400000 per year) 2. B2B SaaS companies should spent 8% of their total revenues on marketing. 3. 15000 trips per customer, and avg 3 transactions per trip accounting as per 1.49 Costs (Excluding Initial Capital Investments) YEAR 2023 2024 2025 Project management, customer support ₹ 4,00,000.00 ₹ 8,00,000.00 ₹ 8,00,000.00 Marketing Expenses ₹ 1,00,000.00 ₹ 1,00,000.00 ₹ 1,00,000.00 Other Expenses ₹ 50,000.00 ₹ 50,000.00 ₹ 50,000.00 Depreciation on capital expenditures (calculation uses three-year period) ₹ 70,66,666.67 ₹ 70,66,666.67 ₹ 70,66,666.67 Total Costs ₹ 76,16,666.67 ₹ 80,16,666.67 ₹ 80,16,666.67 Totals YEAR 2023 2024 2025 Net Benefits (Costs) ₹ 1,53,83,333.33 ₹ 1,99,83,333.33 ₹ 2,69,83,333.33 Tax ₹ 46,15,000.00 ₹ 59,95,000.00 ₹ 80,95,000.00 Value after tax ₹ 1,07,68,333.33 ₹ 1,39,88,333.33 ₹ 1,88,88,333.33 Depreciation added back ₹ 70,66,666.67 ₹ 70,66,666.67 ₹ 70,66,666.67 Cash flow ₹ -2,12,00,000.00 ₹ 1,78,35,000.00 ₹ 2,10,55,000.00 ₹ 2,59,55,000.00 Cumulative cash flow ₹ -2,12,00,000.00 ₹ -33,65,000.00 ₹ 1,76,90,000.00 ₹ 4,36,45,000.00 Evaluation Metrics Values Net present value (NPV) ₹ 3,19,14,838.47 Internal rate of return (IRR) 78.32% Payback period (in years) 1.16