28/06/1128/06/11
BTEC Higher National in Motor Vehicle BTEC Higher National in Motor Vehicle
Management & Technology. Unit Management & Technology. Unit
2.Managing Resources2.Managing Resources 6161
Example Payback Period (PP) and Net Present Example Payback Period (PP) and Net Present
Value (NPV) – using the project valuesValue (NPV) – using the project values
0£22,000 £0 -£22,000
1 £1,500 -£20,500
2 £3,500 -£17,000
3 £5,000 -£12,000
4 £10,000 -£2,000
5 £10,000 £8,000
6 £10,000 £18,000
7 £10,000 £28,000
Payback Period
Project
years
Initial
outlay
Expected
cash inflow
£'s
Revenue
£'s
Using Using PPPP cost benefit analysis cost benefit analysis
the project returns profit the project returns profit
in year 5in year 5
NET PRESENT VALUE (NPV)
Project
years
Initial
outlay
Expected
cash
inflow £'s
Discount factorProjected
value of
cash
inflows £'s
NPV
adjusted
revenue £'s
10%
0£22,000 £0 1 0 -£22,000.00
1 £1,5000.909090909£1,363.64-£20,636.36
2 £3,5000.826446281£2,892.56-£17,743.80
3 £5,0000.751314801£3,756.57-£13,987.23
4 £10,0000.683013455£6,830.13-£7,157.09
5 £10,0000.620921323£6,209.21 -£947.88
6 £10,000 0.56447393£5,644.74£4,696.86
7 £10,0000.513158118£5,131.58£9,828.44
Using NPV cost benefit analysis at
10% discount factor the project
returns profit in year 6