About Expert


Key Topics
|
Cost of project ( initial Investment) |
||
|
Particulars |
Amount |
|
|
External Consultancy |
500000 |
|
|
factory Refurbishment and technology upgradation cost |
17500000 |
|
|
Less: Sold of old assets after tax |
-280000 |
|
|
Total Investment for the upgradation |
17720000 |
|
|
Add: Training |
750000 |
|
|
Total initial Investment |
18470000 |
|
|
|
|
|
|
Discount Rate |
20% |
|
|
Capital Budgeting |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
2026 |
2027 |
2028 |
2029 |
|
particulars |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
|
Initial Investment |
18470000 |
|
|
|
|
|
|
|
|
|
|
|
Income |
|
|
|
|
|
|
|
|
|
|
|
|
Savings in Electricity |
|
1300000 |
1300000 |
1300000 |
1300000 |
1300000 |
1300000 |
1300000 |
1300000 |
1300000 |
1300000 |
|
Water Saving |
|
600000 |
600000 |
600000 |
600000 |
600000 |
600000 |
600000 |
600000 |
600000 |
600000 |
|
Labour cost |
|
2500000 |
2500000 |
2500000 |
2500000 |
2500000 |
2500000 |
2500000 |
2500000 |
2500000 |
2500000 |
|
Total Income (savings_) |
0 |
4400000 |
4400000 |
4400000 |
4400000 |
4400000 |
4400000 |
4400000 |
4400000 |
4400000 |
|