Scribd Logo
Upload

Welcome to Scribd!

  • 19 views

    Year 0 Year 1 Year 2 Year 3 Year 4 Net Economic Benefit

    Uploaded by

    Anh Quân
    This document contains a financial analysis of a project over 5 years. It projects $50,000 in net economic benefits each year discounted at 12%, for a total NPV of benefits of $180,239. There are one-time costs of $42,500 and recurring annual costs of $28,500 discounted at 12%, for a total NPV of costs of $145,236. The overall NPV is $35,003 and the break even point is year 3, with an overall ROI of 24%.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd

    Year 0 Year 1 Year 2 Year 3 Year 4 Net Economic Benefit

    Uploaded by

    Anh Quân
    19 views4 pages
    This document contains a financial analysis of a project over 5 years. It projects $50,000 in net economic benefits each year discounted at 12%, for a total NPV of benefits of $180,239. There are one-time costs of $42,500 and recurring annual costs of $28,500 discounted at 12%, for a total NPV of costs of $145,236. The overall NPV is $35,003 and the break even point is year 3, with an overall ROI of 24%.

    Original Title

    Cost Benefit

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document contains a financial analysis of a project over 5 years. It projects $50,000 in net economic benefits each year discounted at 12%, for a total NPV of benefits of $180,239. There are one-time costs of $42,500 and recurring annual costs of $28,500 discounted at 12%, for a total NPV of costs of $145,236. The overall NPV is $35,003 and the break even point is year 3, with an overall ROI of 24%.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    19 views4 pages

    Year 0 Year 1 Year 2 Year 3 Year 4 Net Economic Benefit

    Uploaded by

    Anh Quân
    This document contains a financial analysis of a project over 5 years. It projects $50,000 in net economic benefits each year discounted at 12%, for a total NPV of benefits of $180,239. There are one-time costs of $42,500 and recurring annual costs of $28,500 discounted at 12%, for a total NPV of costs of $145,236. The overall NPV is $35,003 and the break even point is year 3, with an overall ROI of 24%.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    of 4

    Sheet1

    0.12

    0
    Year 0

    Net economic benefit


    Discount rate (12%)
    PV of benefits

    $0
    1.0000
    $0

    NPV of all BENEFITS

    $0

    One-time COSTS

    Year 1
    Year 2
    Year 3
    Year 4
    $50,000
    $50,000
    $50,000
    $50,000
    0.8929
    0.7972
    0.7118
    0.6355
    $44,643
    $39,860
    $35,589
    $31,776
    $44,643

    $84,503

    $120,092

    $151,867

    $0
    $0

    -$28,500
    -$25,446

    -$28,500
    -$22,720

    -$28,500
    -$20,286

    -$28,500
    -$18,112

    -$42,500

    -$67,946

    -$90,666

    -$110,952

    -$129,064

    $17,140
    -$6,164

    $15,303
    $9,139

    $13,664
    $22,803

    -$42,500

    Recurring Costs
    PV of recurring costs
    NPV of all COSTS

    Overall NPV

    Overall ROI (Overall NPV / NPV of all COSTS)

    Break even analysis


    Yearly NPV cash flow
    Overall NPV cash flow

    -$42,500
    -$42,500

    First year of positive cash flow


    Break even fraction

    $19,196
    -$23,304
    3
    0.403

    Year 0
    Year 1
    Year 2
    Year 3
    Year 4
    -$42,500
    -$23,304
    -$6,164
    $9,139
    $22,803

    $40,000

    $30,000

    $20,000

    $10,000

    Page 1

    Sheet1

    $0

    Year 0

    Year 1

    Year 2

    -$10,000

    -$20,000

    -$30,000

    -$40,000

    -$50,000

    Page 2

    Year 3

    Year 4

    Sheet1
    5
    Year 5
    TOTAL
    $50,000
    0.5674
    $28,371
    $180,239

    $180,239

    -$28,500
    -$16,172
    -$145,236

    -$145,236

    $35,003

    0.24

    $12,200
    $35,003

    Year 5
    $35,003

    Page 3

    Sheet1

    Year 4

    Year 5

    Page 4

    You might also like

    pFad - Phonifier reborn

    Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

    Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


    Alternative Proxies:

    Alternative Proxy

    pFad Proxy

    pFad v3 Proxy

    pFad v4 Proxy