Cost - Benefits Analys

0 1 2
Total Benefits 0 ₱187,200 ₱187,200
Discount Rate (10%) 1 0.90909090909 0.826446280991735
NPV of Benefits 0 ₱170,182 ₱154,711

Total NPV of All Benefits 0 170,181.82 324,892.56

One-Time Cost ₱110,036

Total Recurring Cost 0 ₱23,646 ₱24,119

Discount Rate (10%) 1 0.90909090909 0.826446280991735
NPV of Recurring Cost 0 ₱21,496.29 ₱19,933

Total NPV of All Cost ₱110,036 ₱131,532 ₱151,465

Net Income 148,685.53 ₱134,778

Return of In
Cost - Benefits Analysis

3 4 5
₱187,200 ₱187,200 ₱187,200
0.7513148009016 0.683013455365 0.620921323059155
₱140,646 ₱127,860 ₱116,236

465,538.69 593,398.81 709,635.28

₱24,601 ₱25,093 ₱25,595

0.7513148009016 0.683013455365 0.620921323059155
₱18,483 ₱17,139 ₱15,893

₱169,948 ₱187,087 ₱202,980

₱122,163 ₱110,721 ₱100,344

Overall NPV of All Benefits and Cost

Return of Investment (Net Income/Investment)

Payback Period
Year Net Income
1 ₱148,685.53
 Total
₱936,000

₱709,635

₱709,635.28

₱123,054

₱92,944

₱202,980

₱506,655

112%

Payback Period

0.74

266.42 DAYS
no. of employee labor no. of days in a year total
2 260 ₱187,200.00

360
Gross revenue in a year/ total benefit ₱187,200.00
MATERIALS COST QUANTITY TOTAL
Arduino ₱648.00 2 ₱1,296.00
DC motor ₱300.00 6 ₱1,800.00
Water Solinoid ₱499.00 6 ₱2,994.00
NodeMCU ESP8266 ₱150.00 1 ₱150.00
Temperature Humidity ₱320.00 2 ₱640.00
Servo Motor ₱275.00 12 ₱3,300.00
NRF 2401 Wireless Module ₱205.00 4 ₱820.00
SPDT 2 Channel Relay ₱59.00 4 ₱236.00

TOTAL ₱11,236.00
MINIMUM WAGE NO. OF DAYS 1 MONTH 2 MONTHS 3 MONTHS
₱400.00 20 ₱24,000.00 ₱24,000.00 ₱24,000.00

INSTALLATION
2800

DEVELOPMENT COST

HARDWARE
LABOR
INSTALLATION
 4 MONTHS
₱24,000.00 ₱96,000.00

DEVELOPMENT COST

₱11,236.00
₱96,000.00
2800
₱110,036.00
 Electricity Formula Example

Laptop Wattage (w) No of Hours Cost per kWh

230 8 9.98

Item description Quantity Price (1 Month)

desktop/laptop 1 ₱367.26