Benefit_Cost_Analysis for Deco_Machine.pdf
-
Upload
frank-dagohoy -
Category
Documents
-
view
212 -
download
0
Transcript of Benefit_Cost_Analysis for Deco_Machine.pdf
-
8/18/2019 Benefit_Cost_Analysis for Deco_Machine.pdf
1/2
NITIAL CAPITAL OUTLAY
Quantity/Unit Unit Price Per Operation Monthly Yearly
Laborer 1 P300.00/day 300.00 7,200.00 86,400.00
Diesel 16 liters 26.00 416.00 9,984.00 119,808.00
Husk 2500 pcs 0.20 500.00 12,000.00 144,000.00
Maintenance 2,000.00 24,000.00
1,216.00 31,184.00 374,208.00
Assets Life Span Depreciation
01
unit
Decorticating
Machine
12 hp (kubota) 01 unit 450,000.00 10 years 45,000.00
PRODUCTION Selling Price Total Sales Monthly Yearly
Fiber 350 kgs 10.00 3,500.00 84,000.00 1,008,000.00
Year 1 Year 2 Year 3 Year 4 Year 5
Sales 1,008,000.00 1,008,000.00 1,008,000.00 1,008,000.00 1,008,000.00
Total Sales/Revenue 1,008,000.00 1,008,000.00 1,008,000.00 1,008,000.00 1,008,000.00
Less: Operating Expenses
A. Materials
Husk 144,000.00 146,880.00 149,817.60 152,813.95 155,870.23
B. Labor cost
1 Laborer 86,400.00 88,128.00 89,890.56 91,688.37 93,522.14
C. Overhead cost
Diesel 119,808.00 122,204.16 124,648.24 127,141.21 129,684.03
Maintenance cost 24,000.00 24,480.00 24,969.60 25,468.99 25,978.37
Depreciation 45,000.00 90,000.00 135,000.00 180,000.00 225,000.00
Total Expense 419,208.00 471,692.16 524,326.00 577,112.52 630,054.77
Net Income 588,792.00 536,307.84 483,674.00 430,887.48 377,945.23
PROJECTED CASH FLOW
0 1 2 3 4 5
Assets
Sales 1,008,000.00
1,008,000.00
1,008,000.00
1,008,000.00
1,008,000.0
nvestment 481,184.00
Total Cash Inflow 481,184.00 1,008,000.00 1,008,000.00 1,008,000.00 1,008,000.00 1,008,000.0
Cash Outflow
Cash Operating Expenses 374,208.00 381,692.16 389,326.00 397,112.52 405,054.
Equipment 450,000.00
Total Cash Outflow 450,000.00 374,208.00 381,692.16 389,326.00 397,112.52 405,054.
Net Cash Flow 633,792.00 626,307.84 618,674.00 610,887.48 602,945.
Add: Beginning Cash 31,184.00 664,976.00 1,291,283.84 1,909,957.84 2,520,845.
Ending Cash Balance 31,184.00 664,976.00 1,291,283.84 1,909,957.84 2,520,845.31 3,123,790.
Projected Income Statement
ITEMIZED COST ESTIMATE
FINANCIAL ASSUMPTION
1. The Initial Investment of Php. 481,184.00.
2. There will be a daily operation
3. In every operation of Decorticating Machine Input of 2,500 pcs Husk Output of 350 kgs
of Fiber. Fuel consumption of 16 liters.
4. The sales will be constant and not affected by changes due to inflation and the operation
cost wil increase by 2% every year.
-
8/18/2019 Benefit_Cost_Analysis for Deco_Machine.pdf
2/2
ROI= 2,417,606.54 /5 X 100
481,184.00
ROI= 1.00 485 or 100.5 %
5 years project
Discount Rate= 6%
Year 0 1 2 3 4 5
Benefits 1,008,000.00 1,008,000.00 1,008,000.00 1,008,000.00 1,008,000.00 1,008,000.0
Disc Factor 1.06^0=1 1.06^1=1.06 1.06^2=1.1236 1.06^3=1.1910 1.06^3=1.2624 1.06^5=1.338
PV Benefits 1,008,000.00 950,943.40 897,116.41 846,347.61 798,479.08 753,306.
Cost 374,208.00 381,692.16 389,326.00 397,112.52 405,054.77 413,155.
PVC 374,208.00 360,086.94 346,498.75 333,427.81 319,573.19 308,740.
Sum Benefits = 5,254,193.43
Sum
Cost
=
2,360,549.32B/C Ratio = 2.2258
Net Present Value = 7,230,079.89
Present Value = 20,522.68
Future Value = 1,010,424.12
BENEFIT/COST RATIO