Cost Benefit Analysis : BINNC

Year
Costs
0 52,000.00
1 5,000.00
2 7,000.00
3 8,000.00
4 9,000.00
5 9,000.00
6 7,000.00

Cumulative
Cost
Benefits
52,000.00
57,000.00 15,000.00
64,000.00 20,000.00
72,000.00 25,000.00
81,000.00 30,000.00
90,000.00 35,000.00
97,000.00 45,000.00

Discount Rate =
ROI =
IRR =
NPV=

27

Cumulative
Total
Discount
Benefits
Benefits
Factor
0.00 -52,000.00
1.00
15,000.00 10,000.00
0.91
35,000.00 13,000.00
0.83
60,000.00 17,000.00
0.75
90,000.00 21,000.00
0.68
125,000.00 26,000.00
0.62
170,000.00 38,000.00
0.56
NPV =

10.00%
75.26%
25%
32,544.31

180000
160000
140000
120000
100000

Year
Cost

80000

Benefits

60000
40000
20000
0
1

Present
Value
cost
salary, operation cost
-52,000.00
9,090.91 Benefit
Client*income*# of hours*days*months
10,743.80
12,772.35
14,343.28
16,143.95
21,450.01
32,544.31