Financial Analysis for Project Donkey Haven

Created by: Jen Harris and Julie Hillman Date: 5/12/2021

Discount rate 8.00%

Assume the project is completed in Year 0 Year

0 1 2 3 Total
Costs 200,000 10,000 10,000 10,000
Discount factor 1.00 0.93 0.86 0.79
Discounted costs 200,000 9,300 8,600 7,900 225,800

Benefits 80,000 80,000 80,000 80,000

Discount factor 1.00 0.93 0.86 0.79
Discounted benefits 80000 74,400 68,800 63,200 286,400

Discounted benefits - costs (120,000) 65,100 60,200 55,300 60,600 NPV

Cumulative benefits - costs (120,000) (54,900) 5,300 60,600

ROI 27%
Payback in Year 1
Assumptions
Enter assumptions here