A Small Project Work

perennial court / Salaries (Education consent CALCULATING NPV and IRR (Education Authority instruction Staff Salaries / To start on the 2nd year bully salute Plan1 (Annual net income Plan2 (Annual Salary Plan1 (Monthly Salary Plan2 (Monthly Salary Plan1 Plan2 star Teacher 180000 200000 1ergocalciferol0 16666 Construction 4000000 railway line : Here the Capital make up for mint make out was peg at 180 , since that is the Note : Here the Capital Cost for is the same for both 1 million for the perseverance Deputy Head Teacher 150000 160000 12500 13333 Equipment 400000 800000 withdraw-go shipping cost per student / then multiply it by 250 for the number cost per school . It just have to be multiplied by 7 and 5 for the number administrator 90000 100000 7500 8333 Furniture 200000 400000 of student per school by Plan1 and 500 for Plan2 of schools it can construct per year Semi-Skilled Labour 60000 90000 5000 7500 TOTAL 4600000 artless Labour 75000 100000 6250 8333 TOTAL Salaries 555000 650000 Cost Benefit / Salaries (Education Authority Cost Benefit (Parents Cost Benefit (National Economy send away Rate 0 .39453 dissolve Rate 0 .39453 snub Rate 0 .39453 Discount Rate 0 .39453 Discount Rate 0 .39453 Discount Rate 0 .

39453 RECURRENT COST / Bus shipping (Parents course of study Plan1 YEAR Plan2 YEAR Plan1 YEAR Plan2 YEAR Plan1 YEAR Plan2 Total Cost of Bus Fare / To start on the 2nd year 0 -600000 0 -1200000 0 -45000 0 -90000 0 -7000000 0 -5000000 Plan1 (Annual Csot of fare Plan2 (Annual cost of fare Plan1 (Monthly cost of fare Plan2 (Monthly cost of fare 1 0 1 0 1 0 1 0 1 0 1 0 TOTAL Cost of Bus Fare 45000 90000 3750 7500 2 95000 2 95000 2 45000 2 45000 2 2000000 2 2000000 3 95000 3 95000 3 45000 3 45000 3 2000000 3 2000000 RECURRENT COST / Bus fare (National Economy 4 95000 4 95000 4 45000 4 45000 4 2000000 4 2000000 Total Cost for labor Cost / To start on the 2nd year 5 95000 5 95000 5 45000 5 45000 5 2000000 5 2000000 Plan1 (Annual Salary Plan2 (Annual Salary Plan1 (Monthly Salary Plan2 (Monthly Salary 6 95000 6 95000 6 45000 6 45000 6 2000000 6 2000000 TOTAL Labor Cost 7000000 5000000 583333 .3 416666 .7 7 95000 7 95000 7 45000 7 45000 7 2000000 7 2000000 8 95000 8 95000 8 45000 8 45000 8 2000000 8 2000000 Saving in Recurrent Cost / Salaries (Education Authority 9 95000 9 95000 9 45000 9 45000 9 2000000 9 2000000 Salaries other Recurrent Cost Total recurrent Cost nest egg in Recurrent Cost 10 95000 10 95000 10 45000 10 45000 10 2000000 10 2000000 Plan1 555000 0 555000 0 11 95000 11 95000 11 45000 11 45000 11 2000000 11 2000000 Plan2 650000 0 650000 95000 12 95000 12 95000 12 45000 12 45000 12 2000000 12 2000000 13 95000 13 95000 13 45000 13 45000 13 2000000 13 2000000 Saving in Recurrent Cost / Bus Fare (Parents 14 95000 14 95000 14 45000 14 45000...If you want to get a full essay, order it on our website: Orderessay

If you want to get a full essay, wisit our page: write my essay .