ANNEXURE-VII ECONOMIC INTERNAL RATE OF RETURN AF/DF At 20% Discount Rate AF/DF At 30% Discount Rate Annual Annual S.No. Year Discount cost Benefit D.F. Discount Cost Discount Benefit D.F. Discount Cost Benefit 23.665 0.000 0.833 1 2013-14 19.713 0.000 0.769 18.198 0.000 81.711 26.250 0.694 2 2014-15 56.740 18.228 0.592 48.373 15.540 472.598 121.800 0.579 3 2015-16 273.492 70.486 0.455 215.032 55.419 449.400 4 2016-17 0.000 0.482 0.000 216.611 0.350 0.000 157.290 449.400 5 2017-18 0.000 0.401 0.000 180.209 0.269 0.000 120.889 449.400 6 2018-19 0.000 0.334 0.000 150.100 0.207 0.000 93.026 449.400 7 2019-20 0.000 0.279 0.000 125.383 0.159 0.000 71.455 449.400 8 2020-21 0.000 0.232 0.000 104.261 0.123 0.000 55.276 449.400 9 2021-22 0.000 0.193 0.000 86.734 0.094 0.000 42.244 449.400 10 2022-23 0.000 0.161 0.000 72.353 0.073 0.000 32.806 449.400 11 2023-24 0.000 0.135 0.000 60.669 0.056 0.000 25.166 449.400 -0.011 12 2024-25 0.000 Total 349.946 1085.033 281.603 669.110 NPV = 735.088 387.507 BCR = 3.101 2.376 EIRR is > 30%
ANNEXURE-VII ECONOMIC INTERNAL RATE OF RETURN S.No. Year Annual cost Annual Benefit AF/DF At 20% Discount Rate AF/DF At 30% Discount Rate D.F. Discount Cost Discount Benefit D.F. Discount Cost Discount Benefit 1 2013-14 23.665 0.000 0.833 19.713 0.000 0.769 18.198 0.000 2 2014-15 81.711 26.250 0.694 56.740 18.228 0.592 48.373 15.540 3 2015-16 472.598 121.800 0.579 273.492 70.486 0.455 215.032 55.419 4 2016-17 0.000 449.400 0.482 0.000 216.611 0.350 0.000 157.290 5 2017-18 0.000 449.400 0.401 0.000 180.209 0.269 0.000 120.889 6 2018-19 0.000 449.400 0.334 0.000 150.100 0.207 0.000 93.026 7 2019-20 0.000 449.400 0.279 0.000 125.383 0.159 0.000 71.455 8 2020-21 0.000 449.400 0.232 0.000 104.261 0.123 0.000 55.276 9 2021-22 0.000 449.400 0.193 0.000 86.734 0.094 0.000 42.244 10 2022-23 0.000 449.400 0.161 0.000 72.353 0.073 0.000 32.806 11 2023-24 0.000 449.400 0.135 0.000 60.669 0.056 0.000 25.166 12 2024-25 0.000 449.400 -0.011 Total 349.946 1085.033 281.603 669.110 NPV = 735.088 387.507 BCR = 3.101 2.376 EIRR is > 30%
Provision_of_Pumping_Machinery_for_Productivity_Enhancement_in_Khyber_Pakhtunkhwa.docx