You are on page 1of 2

labour cost

project 1
project 2
project 3
project 4
project 5
project 6

52
return in yrs
labour hrs
I
II
III
1250
750000 675000
607500
400
250000 262500
275625
750
500000 525000
551250
2500
1000000 1100000
1210000
1875
2500000 2875000
3306250
6250
1300000 1365000
1433250

discounting factor yr 1
discounting factor yr 2
discounting factor yr 3

labour cost
-65000
-20800
-39000
-130000
-97500
-325000

0.8928571429
0.7971938776
0.7117802478

year 1
669642.85714
223214.28571
446428.57143
892857.14286
2232142.8571
1160714.2857

updating project
new project
NPV
year 2
538105.8673469
209263.3928571
418526.7857143
876913.2653061
2291932.397959
1088169.642857

year 3
432406.50055
196184.4308
392368.86161
861254.09985
2353323.4443
1020159.0402

NET NPV
1575155.225
607862.10938
1218324.2188
2501024.508
6779898.6994
2944042.9688

wts
0.25
0.25
0.5
leadership Internet NPV
3.0
3.0
1.2
5.0
2.0
0.4
5.0
3.0
0.9
3.0
1.0
1.8
1.0
5.0
5.0
1.0
5.0
2.2

wt score
2.1
2.0
2.4
1.9
4.0
2.6

I
III
II
V
I
IV