In: Accounting
Outflow |
|
Land |
175,000 |
Plantation of tress |
65,000 |
240,000 |
NPV |
|||
Year |
Inflow |
Disc Factor |
DCF |
1 |
- |
0.90 |
- |
2 |
- |
0.81 |
- |
3 |
- |
0.73 |
- |
4 |
- |
0.66 |
- |
5 |
- |
0.59 |
- |
6 |
45,000.0 |
0.54 |
24,124.0 |
7 |
45,000.0 |
0.48 |
21,743.1 |
8 |
45,000.0 |
0.44 |
19,597.2 |
9 |
45,000.0 |
0.39 |
17,663.1 |
10 |
45,000.0 |
0.35 |
15,919.9 |
11 |
45,000.0 |
0.32 |
14,348.7 |
12 |
45,000.0 |
0.29 |
12,932.6 |
13 |
45,000.0 |
0.26 |
11,656.2 |
14 |
45,000.0 |
0.23 |
10,505.8 |
15 |
45,000.0 |
0.21 |
9,469.0 |
15 |
262,884.0 |
0.21 |
55,316 |
213,276 |
*Land (compounded annually at 2.75% per annum, for 15 years) |
It will not be profitable to go ahead for the proposal