handstar case

2

Click here to load reader

Upload: saurabhrites

Post on 18-Dec-2015

5 views

Category:

Documents


1 download

DESCRIPTION

Case Study Project management

TRANSCRIPT

handstar caselabour cost52updating projectnew projectwtsreturn in yrsNPV0.250.250.5labour hrsIIIIIIlabour costyear 1year 2year 3NET NPVleadershipInternetNPVwt scoreproject 11250750000675000607500-65000669642.857142857538105.867346939432406.5005466471575155.225036443.03.01.22.1Iproject 2400250000262500275625-20800223214.285714286209263.392857143196184.430803571607862.1093755.02.00.42.0IIIproject 3750500000525000551250-39000446428.571428571418526.785714286392368.8616071431218324.218755.03.00.92.4IIproject 42500100000011000001210000-130000892857.142857143876913.265306122861254.0998542272501024.508017493.01.01.81.9Vproject 51875250000028750003306250-975002232142.857142862291932.397959182353323.444333096779898.699435131.05.05.04.0Iproject 66250130000013650001433250-3250001160714.285714291088169.642857141020159.040178572944042.968751.05.02.22.6IVdiscounting factor yr 10.8928571429discounting factor yr 20.7971938776discounting factor yr 30.7117802478

Sheet2

Sheet3