Scribd
Upload
35 views12 pages

Year Project1 Project2 Project3 Project4

This document contains financial information for multiple projects including: Project 1-5: NPV, IRR Expected Income Project: NPV, IRR Develop In-house vs Outsource Project: Discounted costs and benefits over 3 years showing NPV, ROI, payback period of 1 year. It provides the net present value (NPV), internal rate of return (IRR), costs and cash flows for each project discounted at 5% to compare financial viability. The results can be used to evaluate which projects provide the best return on investment.

Uploaded by

rajma2006
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
35 views12 pages

Year Project1 Project2 Project3 Project4

This document contains financial information for multiple projects including: Project 1-5: NPV, IRR Expected Income Project: NPV, IRR Develop In-house vs Outsource Project: Discounted costs and benefits over 3 years showing NPV, ROI, payback period of 1 year. It provides the net present value (NPV), internal rate of return (IRR), costs and cash flows for each project discounted at 5% to compare financial viability. The results can be used to evaluate which projects provide the best return on investment.

Uploaded by

rajma2006
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 12

Year

0
1
2
3
4
5
NPV
IRR

Project1
Project2
Project3
Project4
-100000
-1000000
-100000
-120000
10000
200000
30000
30000
10000
200000
30000
30000
10000
200000
30000
30000
20000
200000
30000
30000
100000
300000
30000
75000
$620.92 ($179,750.51) $13,723.60 $21,665.06
$100,620.92
10%
3%
15%
16%

P
800000
650000
100000

Expected Income
$1,339,594.29

I*P
0.1
0.6
0.3

80000
390000
30000
500000

NPV
IRR

-750000
300000
300000
300000
300000
$200,959.63
22%

Yr

Benefit
1
2
3
4
5

Project 1

0
2000
3000
4000
5000

Cost

Cash Flow
5000
-5000
1000
1000
1000
2000
1000
3000
1000
4000

NPV

$2,547.98

1
2
3
4
5

Project 2

NPV

1000
2000
4000
4000
4000

2000
2000
2000
2000
2000

-1000
0
2000
2000
2000
$3,521.55

Cash Flow
-70000
12000
15000
18000
21000
26000
NPV
IRR

($2,683.31)
-2% Return after 4 yrs
9%
-44%

Cash Flow
-100000
10000
10000
10000
20000
99000

IRR

$0.00
10%

Yr
0
1
2
3
4

NPV
IRR

Cash Flow
-750000
300000
300000
300000
300000

$200,959.63
22%

Discount Rate

5%

Develop In-house
Year

Cost
0
1
2
3

Discount Factor
-480000
180000
200000
225000

Outsource
Year
0
1
2
3

-620000
60000
80000
110000

1
0.95
0.9
0.86

Discounted Cost

Benefit
480000
171000
180000
193500

Discount Factor
0
350000
350000
650000

0
450000
550000
650000

1
0.95
0.9
0.86

Discounted Benefit
0
332500
315000
559000

Discounted Benefit Cost


Cummulative Benefits Cost
-480000
-480000
161500
318500
135000
453500
365500
819000
182000
1111000

Year

Cost
0
1
2
3

DF
-140000
40000
40000
40000

Discount Cost
1
0.93
0.86
0.79

140000
37200
34400
31600
243200

Benefits
0
200000
200000
200000

DF

Discounted Benefits
1
0.93
0.86
0.79

0
186000
172000
158000
516000

Discounted Benefits Cost


-140000
148800
137600
126400
272800

Cummulative Benefits Cost


cost - benefit
-140000
8800
146400
272800
NPV
ROI
Payback yr

-140000
160000
160000
160000

$272,335.52
112.1710526316
1st yr

You might also like