ASSIGNMENT 1
Course Title: Project Management
Exercise:
Suppose a small city is considering building a set of public baseball diamonds on vacant land owned by the city. The Recreation Department presents two proposals. Proposal A is to build the entire park in the first year. Proposal B is to build half of the park in the first year and expand the park in the sixth year at a higher cost. Both proposals generate revenue from concession sales. Since the baseball diamonds would be located on city property, an opportunity cost of $10000 is included as the initial cost of both proposals. Assuming a discount rate of 3 percent and that both options have a life of eight years.
- Proposal A:
Year | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 |
Benefits | $0 | $0 | $2500 | $2500 | $2500 | $25000 | $25000 | $25000 | $25000 |
Costs | $10000 | $20000 | $4000 | $4000 | $4000 | $4000 | $4000 | $4000 | $4000 |
- Proposal B:
Year | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 |
Benefits | $0 | $0 | $5000 | $5000 | $5000 | $5000 | $15000 | $15000 | $15000 |
Costs | $10000 | $15000 | $2000 | $2000 | $2000 | $2000 | $1700 | $4000 | $4000 |
For each proposal,
- a) Calculate: (You are requested to submit a word file for this section)
- Net present value (NPV)
- Return on investment (ROI)
- Payback period (PBP)
- b) Use Excel sheet to find: (You are requested to submit an excel file for this section)
- Net present value (NPV)
- Return on investment (ROI)
- Internal rate of return (IRR)
- Payback period (PP)