SlideShare una empresa de Scribd logo
1 de 9
Descargar para leer sin conexión
Keywords Monthly Search Volume Expected Traffic Rse
Keyword 1                    8100                 243
Keyword 2                    6600                 198
Keyword 3                    6600                 198
Keyword 4                    5400                 162
Keyword 5                   45000                1350
Keyword 6                    9600                 288
ROI Calculator for Search Marketing Consultants
0        1        2        3        4
Keywords Monthly Search Volume      Dec-10   Jan-11   Feb-11   Mar-11   Apr-11
Keyword 1                    8100        2     3.09     4.79     7.41    11.46
Keyword 2                    6600        3     4.39     6.43     9.41    13.76
Keyword 3                    6600        5     6.99     9.76    13.64    19.05
Keyword 4                    5400        1     1.59     2.52        4     6.36
Keyword 5                   45000       25    35.93    51.63     74.2   106.64
Keyword 6                    9600        8    11.08    15.35    21.26    29.45

                                       44    63.07     90.48   129.91   186.71
5        6        7        8         9       10       11
May-11   Jun-11   Jul-11   Aug-11    Sep-11   Oct-11   Nov-11   r
 17.72    27.42   42.42     65.63    101.53   157.07      243       1.55
 20.15    29.48   43.15     63.16     92.44   135.29      198       1.46
 26.62    37.19   51.96      72.6    101.43   141.72      198        1.4
  10.1    16.04   25.47     40.45     64.24   102.01      162       1.59
153.25   220.23   316.5    454.84    653.66   939.38     1350       1.44
 40.78    56.49   78.25    108.38    150.12   207.93      288       1.39

268.62   386.86   557.75   805.06   1163.41   1683.4    2439
Set up Cost
Item                            Days Cost / day Cost
Keyword Research                    2        400       800
Optimising Analytics Account        1        400       400
Onsite optimisation                 5        400      2000
              Investment for Setup               USD 3,200


Monthly Cost
Item                          Days Cost / day Cost
Monthly SEO Work                  2        400       800
Reporting                         1        300       300
             Monthly maintainance              USD 1,100
ROI Calculator for Search Marketing Consultants
Traffic Sensitivity (Decrease)        0.00%
Traffic Sensitivity (Increase)        0.00% Investment Decision Criteria Investment is very good if NPV & IRR is positive
Convertion Rate                       5.00%                                Investment is still good if either of NPV or IRR is
Avg Service Earning / Lead        USD 60.00
Discount Factor (in %)                8.00%
                                          0              1               2              3                  4
Months                               Dec-10        Jan-11         Feb-11         Mar-11              Apr-11
Monthly Traffic Rise                     44         63.07           90.48         129.91            186.71
SEO Investment Outlay                 -3200
Monthly SEO Investment                              -1100           -1100          -1100              -1100
Sales Value                      USD 132.00 USD 189.20        USD 271.43 USD 389.74             USD 560.14
NCF                                   -3068        -910.8        -828.57         -710.26           -539.86
PVF                                       1           0.93            0.86           0.79               0.74
Present Value                         -3068       -843.33        -710.37         -563.83           -396.81
NPV                              USD 992.47
IRR                                   9.98%
                                                                                                 Break-even Analy
                                                                  8000

                                                                  6000

                                                                  4000

                                                                  2000

                                                                      0

                                                                  -2000

                                                                  -4000
                                                                      Dec-10 Jan-11 Feb-11 Mar-11 Apr-11 May-11 Jun-11 J
good if NPV & IRR is positive.
ood if either of NPV or IRR is positive


                        5                6         7               8               9              10
                   May-11           Jun-11    Jul-11          Aug-11          Sep-11          Oct-11
                   268.62           386.86   557.75           805.06         1163.41          1683.4

                    -1100        -1100        -1100            -1100           -1100           -1100
               USD 805.86 USD 1,160.58 USD 1,673.26     USD 2,415.17    USD 3,490.24    USD 5,050.19
                  -294.14        60.58       573.26         1315.17         2390.24          3950.19
                      0.68         0.63         0.58             0.54             0.5            0.46
                  -200.18        38.18       334.49           710.55        1195.71           1829.7


Break-even Analysis



                                               Row 14




-11 Apr-11 May-11 Jun-11 Jul-11 Aug-11 Sep-11 Oct-11 Nov-11
11
      Nov-11
        2439

       -1100
USD 7,317.00
        6217
         0.43
    2666.36

Más contenido relacionado

Similar a ROI Calculator for Search Marketing Consultants

Galaxy Gaming (GLXZ) Q1 2012 Investor Presentation
Galaxy Gaming (GLXZ) Q1 2012 Investor Presentation Galaxy Gaming (GLXZ) Q1 2012 Investor Presentation
Galaxy Gaming (GLXZ) Q1 2012 Investor Presentation Galaxy Gaming, Inc.
 
Tech report 20.04.2010
Tech report 20.04.2010Tech report 20.04.2010
Tech report 20.04.2010Angel Broking
 
Balance in SNS by Energy
Balance in SNS by EnergyBalance in SNS by Energy
Balance in SNS by Energyaction.vn
 
OGDC2012 SNS Balance_2012_Mr.Le Anh Minh
OGDC2012 SNS Balance_2012_Mr.Le Anh MinhOGDC2012 SNS Balance_2012_Mr.Le Anh Minh
OGDC2012 SNS Balance_2012_Mr.Le Anh MinhBuff Nguyen
 
Tech report 15.06.2010
Tech report 15.06.2010Tech report 15.06.2010
Tech report 15.06.2010Angel Broking
 
Tech report 21.05.2010
Tech report 21.05.2010Tech report 21.05.2010
Tech report 21.05.2010Angel Broking
 
Tech report 25.05.2010
Tech report 25.05.2010Tech report 25.05.2010
Tech report 25.05.2010Angel Broking
 
NIRI Cincinnati Tri State -- Regional and National Economic Outlook part 2
NIRI Cincinnati Tri State -- Regional and National Economic Outlook part 2 NIRI Cincinnati Tri State -- Regional and National Economic Outlook part 2
NIRI Cincinnati Tri State -- Regional and National Economic Outlook part 2 NIRI Cincinnati Tri State Chapter
 
Fae Nyc May 21 Final
Fae Nyc May 21 FinalFae Nyc May 21 Final
Fae Nyc May 21 FinalAshok_Abbott
 
Technical Report - September 13, 2010
Technical Report - September 13, 2010Technical Report - September 13, 2010
Technical Report - September 13, 2010Angel Broking
 

Similar a ROI Calculator for Search Marketing Consultants (20)

Go-ahead for Future Trades -Insights for 17 FEB
Go-ahead for Future Trades -Insights for 17 FEBGo-ahead for Future Trades -Insights for 17 FEB
Go-ahead for Future Trades -Insights for 17 FEB
 
Galaxy Gaming (GLXZ) Q1 2012 Investor Presentation
Galaxy Gaming (GLXZ) Q1 2012 Investor Presentation Galaxy Gaming (GLXZ) Q1 2012 Investor Presentation
Galaxy Gaming (GLXZ) Q1 2012 Investor Presentation
 
06 01 2010 Fx Report
06 01 2010 Fx Report06 01 2010 Fx Report
06 01 2010 Fx Report
 
Go-ahead for Future Trades -Insights for 31 JAN
Go-ahead for Future Trades -Insights for 31 JANGo-ahead for Future Trades -Insights for 31 JAN
Go-ahead for Future Trades -Insights for 31 JAN
 
Tech report 20.04.2010
Tech report 20.04.2010Tech report 20.04.2010
Tech report 20.04.2010
 
Go-ahead for Future Trades -Insights for 21 FEB
Go-ahead for Future Trades -Insights for 21 FEBGo-ahead for Future Trades -Insights for 21 FEB
Go-ahead for Future Trades -Insights for 21 FEB
 
Balance in SNS by Energy
Balance in SNS by EnergyBalance in SNS by Energy
Balance in SNS by Energy
 
OGDC2012 SNS Balance_2012_Mr.Le Anh Minh
OGDC2012 SNS Balance_2012_Mr.Le Anh MinhOGDC2012 SNS Balance_2012_Mr.Le Anh Minh
OGDC2012 SNS Balance_2012_Mr.Le Anh Minh
 
Go-ahead for Future Trades -Insights for 28 JAN
Go-ahead for Future Trades -Insights for 28 JANGo-ahead for Future Trades -Insights for 28 JAN
Go-ahead for Future Trades -Insights for 28 JAN
 
Go-ahead for Future Trades -Insights for 28 July
Go-ahead for Future Trades -Insights for 28 JulyGo-ahead for Future Trades -Insights for 28 July
Go-ahead for Future Trades -Insights for 28 July
 
Go-ahead for Future Trades -Insights for 28 July
Go-ahead for Future Trades -Insights for 28 JulyGo-ahead for Future Trades -Insights for 28 July
Go-ahead for Future Trades -Insights for 28 July
 
Go-ahead for Future Trades -Insights for 14 FEB
Go-ahead for Future Trades -Insights for 14 FEBGo-ahead for Future Trades -Insights for 14 FEB
Go-ahead for Future Trades -Insights for 14 FEB
 
Tech report 15.06.2010
Tech report 15.06.2010Tech report 15.06.2010
Tech report 15.06.2010
 
Tech report 21.05.2010
Tech report 21.05.2010Tech report 21.05.2010
Tech report 21.05.2010
 
Tech report 25.05.2010
Tech report 25.05.2010Tech report 25.05.2010
Tech report 25.05.2010
 
Go-ahead for Future Trades -Insights for 13 July
Go-ahead for Future Trades -Insights for 13 JulyGo-ahead for Future Trades -Insights for 13 July
Go-ahead for Future Trades -Insights for 13 July
 
NIRI Cincinnati Tri State -- Regional and National Economic Outlook part 2
NIRI Cincinnati Tri State -- Regional and National Economic Outlook part 2 NIRI Cincinnati Tri State -- Regional and National Economic Outlook part 2
NIRI Cincinnati Tri State -- Regional and National Economic Outlook part 2
 
Fae Nyc May 21 Final
Fae Nyc May 21 FinalFae Nyc May 21 Final
Fae Nyc May 21 Final
 
F&O Report 28 December 2011-Mansukh Investment and Trading Solution
F&O Report 28 December 2011-Mansukh Investment and Trading SolutionF&O Report 28 December 2011-Mansukh Investment and Trading Solution
F&O Report 28 December 2011-Mansukh Investment and Trading Solution
 
Technical Report - September 13, 2010
Technical Report - September 13, 2010Technical Report - September 13, 2010
Technical Report - September 13, 2010
 

Más de Sanil Subhash Chandra Bose

Más de Sanil Subhash Chandra Bose (10)

Entrepreneurs skills for new venture creation
Entrepreneurs skills for new venture creationEntrepreneurs skills for new venture creation
Entrepreneurs skills for new venture creation
 
Scenario Planning to Achieve UNDP's MDG for Honduras
Scenario Planning to Achieve UNDP's MDG for HondurasScenario Planning to Achieve UNDP's MDG for Honduras
Scenario Planning to Achieve UNDP's MDG for Honduras
 
Kerala Tourism Marketing Strategies & Recommendations
Kerala Tourism Marketing Strategies & RecommendationsKerala Tourism Marketing Strategies & Recommendations
Kerala Tourism Marketing Strategies & Recommendations
 
Changing behaviour of marketing communications
Changing behaviour of marketing communicationsChanging behaviour of marketing communications
Changing behaviour of marketing communications
 
Ayruz Web Holdings
Ayruz Web HoldingsAyruz Web Holdings
Ayruz Web Holdings
 
IKEA Global Success Strategy
IKEA Global Success StrategyIKEA Global Success Strategy
IKEA Global Success Strategy
 
Data analysis of Life style Marketing company
Data analysis of Life style Marketing companyData analysis of Life style Marketing company
Data analysis of Life style Marketing company
 
"Multicreteria decision making" A Simple Case Study
"Multicreteria decision making" A Simple Case Study"Multicreteria decision making" A Simple Case Study
"Multicreteria decision making" A Simple Case Study
 
Scenario Planning to Achieve UNDP's MDG for the country Honduras
Scenario Planning to Achieve UNDP's MDG for the country HondurasScenario Planning to Achieve UNDP's MDG for the country Honduras
Scenario Planning to Achieve UNDP's MDG for the country Honduras
 
Develop webservice in PHP
Develop webservice in PHPDevelop webservice in PHP
Develop webservice in PHP
 

Último

Intellectual Property Licensing Examples
Intellectual Property Licensing ExamplesIntellectual Property Licensing Examples
Intellectual Property Licensing Examplesamberjiles31
 
Graham and Doddsville - Issue 1 - Winter 2006 (1).pdf
Graham and Doddsville - Issue 1 - Winter 2006 (1).pdfGraham and Doddsville - Issue 1 - Winter 2006 (1).pdf
Graham and Doddsville - Issue 1 - Winter 2006 (1).pdfAnhNguyen97152
 
Upgrade Your Banking Experience with Advanced Core Banking Applications
Upgrade Your Banking Experience with Advanced Core Banking ApplicationsUpgrade Your Banking Experience with Advanced Core Banking Applications
Upgrade Your Banking Experience with Advanced Core Banking ApplicationsIntellect Design Arena Ltd
 
A flour, rice and Suji company in Jhang.
A flour, rice and Suji company in Jhang.A flour, rice and Suji company in Jhang.
A flour, rice and Suji company in Jhang.mcshagufta46
 
Developing Coaching Skills: Mine, Yours, Ours
Developing Coaching Skills: Mine, Yours, OursDeveloping Coaching Skills: Mine, Yours, Ours
Developing Coaching Skills: Mine, Yours, OursKaiNexus
 
Live-Streaming in the Music Industry Webinar
Live-Streaming in the Music Industry WebinarLive-Streaming in the Music Industry Webinar
Live-Streaming in the Music Industry WebinarNathanielSchmuck
 
MC Heights construction company in Jhang
MC Heights construction company in JhangMC Heights construction company in Jhang
MC Heights construction company in Jhangmcgroupjeya
 
Mihir Menda - Member of Supervisory Board at RMZ
Mihir Menda - Member of Supervisory Board at RMZMihir Menda - Member of Supervisory Board at RMZ
Mihir Menda - Member of Supervisory Board at RMZKanakChauhan5
 
Borderless Access - Global B2B Panel book-unlock 2024
Borderless Access - Global B2B Panel book-unlock 2024Borderless Access - Global B2B Panel book-unlock 2024
Borderless Access - Global B2B Panel book-unlock 2024Borderless Access
 
Ethical stalking by Mark Williams. UpliftLive 2024
Ethical stalking by Mark Williams. UpliftLive 2024Ethical stalking by Mark Williams. UpliftLive 2024
Ethical stalking by Mark Williams. UpliftLive 2024Winbusinessin
 
Fabric RFID Wristbands in Ireland for Events and Festivals
Fabric RFID Wristbands in Ireland for Events and FestivalsFabric RFID Wristbands in Ireland for Events and Festivals
Fabric RFID Wristbands in Ireland for Events and FestivalsWristbands Ireland
 
Lecture_6.pptx English speaking easyb to
Lecture_6.pptx English speaking easyb toLecture_6.pptx English speaking easyb to
Lecture_6.pptx English speaking easyb toumarfarooquejamali32
 
Harvard Business Review.pptx | Navigating Labor Unrest (March-April 2024)
Harvard Business Review.pptx | Navigating Labor Unrest (March-April 2024)Harvard Business Review.pptx | Navigating Labor Unrest (March-April 2024)
Harvard Business Review.pptx | Navigating Labor Unrest (March-April 2024)tazeenaila12
 
NASA CoCEI Scaling Strategy - November 2023
NASA CoCEI Scaling Strategy - November 2023NASA CoCEI Scaling Strategy - November 2023
NASA CoCEI Scaling Strategy - November 2023Steve Rader
 
7movierulz.uk
7movierulz.uk7movierulz.uk
7movierulz.ukaroemirsr
 
NewBase 25 March 2024 Energy News issue - 1710 by Khaled Al Awadi_compress...
NewBase  25 March  2024  Energy News issue - 1710 by Khaled Al Awadi_compress...NewBase  25 March  2024  Energy News issue - 1710 by Khaled Al Awadi_compress...
NewBase 25 March 2024 Energy News issue - 1710 by Khaled Al Awadi_compress...Khaled Al Awadi
 
Introduction to The overview of GAAP LO 1-5.pptx
Introduction to The overview of GAAP LO 1-5.pptxIntroduction to The overview of GAAP LO 1-5.pptx
Introduction to The overview of GAAP LO 1-5.pptxJemalSeid25
 
UNLEASHING THE POWER OF PROGRAMMATIC ADVERTISING
UNLEASHING THE POWER OF PROGRAMMATIC ADVERTISINGUNLEASHING THE POWER OF PROGRAMMATIC ADVERTISING
UNLEASHING THE POWER OF PROGRAMMATIC ADVERTISINGlokeshwarmaha
 
MoneyBridge Pitch Deck - Investor Presentation
MoneyBridge Pitch Deck - Investor PresentationMoneyBridge Pitch Deck - Investor Presentation
MoneyBridge Pitch Deck - Investor Presentationbaron83
 
BCE24 | Virtual Brand Ambassadors: Making Brands Personal - John Meulemans
BCE24 | Virtual Brand Ambassadors: Making Brands Personal - John MeulemansBCE24 | Virtual Brand Ambassadors: Making Brands Personal - John Meulemans
BCE24 | Virtual Brand Ambassadors: Making Brands Personal - John MeulemansBBPMedia1
 

Último (20)

Intellectual Property Licensing Examples
Intellectual Property Licensing ExamplesIntellectual Property Licensing Examples
Intellectual Property Licensing Examples
 
Graham and Doddsville - Issue 1 - Winter 2006 (1).pdf
Graham and Doddsville - Issue 1 - Winter 2006 (1).pdfGraham and Doddsville - Issue 1 - Winter 2006 (1).pdf
Graham and Doddsville - Issue 1 - Winter 2006 (1).pdf
 
Upgrade Your Banking Experience with Advanced Core Banking Applications
Upgrade Your Banking Experience with Advanced Core Banking ApplicationsUpgrade Your Banking Experience with Advanced Core Banking Applications
Upgrade Your Banking Experience with Advanced Core Banking Applications
 
A flour, rice and Suji company in Jhang.
A flour, rice and Suji company in Jhang.A flour, rice and Suji company in Jhang.
A flour, rice and Suji company in Jhang.
 
Developing Coaching Skills: Mine, Yours, Ours
Developing Coaching Skills: Mine, Yours, OursDeveloping Coaching Skills: Mine, Yours, Ours
Developing Coaching Skills: Mine, Yours, Ours
 
Live-Streaming in the Music Industry Webinar
Live-Streaming in the Music Industry WebinarLive-Streaming in the Music Industry Webinar
Live-Streaming in the Music Industry Webinar
 
MC Heights construction company in Jhang
MC Heights construction company in JhangMC Heights construction company in Jhang
MC Heights construction company in Jhang
 
Mihir Menda - Member of Supervisory Board at RMZ
Mihir Menda - Member of Supervisory Board at RMZMihir Menda - Member of Supervisory Board at RMZ
Mihir Menda - Member of Supervisory Board at RMZ
 
Borderless Access - Global B2B Panel book-unlock 2024
Borderless Access - Global B2B Panel book-unlock 2024Borderless Access - Global B2B Panel book-unlock 2024
Borderless Access - Global B2B Panel book-unlock 2024
 
Ethical stalking by Mark Williams. UpliftLive 2024
Ethical stalking by Mark Williams. UpliftLive 2024Ethical stalking by Mark Williams. UpliftLive 2024
Ethical stalking by Mark Williams. UpliftLive 2024
 
Fabric RFID Wristbands in Ireland for Events and Festivals
Fabric RFID Wristbands in Ireland for Events and FestivalsFabric RFID Wristbands in Ireland for Events and Festivals
Fabric RFID Wristbands in Ireland for Events and Festivals
 
Lecture_6.pptx English speaking easyb to
Lecture_6.pptx English speaking easyb toLecture_6.pptx English speaking easyb to
Lecture_6.pptx English speaking easyb to
 
Harvard Business Review.pptx | Navigating Labor Unrest (March-April 2024)
Harvard Business Review.pptx | Navigating Labor Unrest (March-April 2024)Harvard Business Review.pptx | Navigating Labor Unrest (March-April 2024)
Harvard Business Review.pptx | Navigating Labor Unrest (March-April 2024)
 
NASA CoCEI Scaling Strategy - November 2023
NASA CoCEI Scaling Strategy - November 2023NASA CoCEI Scaling Strategy - November 2023
NASA CoCEI Scaling Strategy - November 2023
 
7movierulz.uk
7movierulz.uk7movierulz.uk
7movierulz.uk
 
NewBase 25 March 2024 Energy News issue - 1710 by Khaled Al Awadi_compress...
NewBase  25 March  2024  Energy News issue - 1710 by Khaled Al Awadi_compress...NewBase  25 March  2024  Energy News issue - 1710 by Khaled Al Awadi_compress...
NewBase 25 March 2024 Energy News issue - 1710 by Khaled Al Awadi_compress...
 
Introduction to The overview of GAAP LO 1-5.pptx
Introduction to The overview of GAAP LO 1-5.pptxIntroduction to The overview of GAAP LO 1-5.pptx
Introduction to The overview of GAAP LO 1-5.pptx
 
UNLEASHING THE POWER OF PROGRAMMATIC ADVERTISING
UNLEASHING THE POWER OF PROGRAMMATIC ADVERTISINGUNLEASHING THE POWER OF PROGRAMMATIC ADVERTISING
UNLEASHING THE POWER OF PROGRAMMATIC ADVERTISING
 
MoneyBridge Pitch Deck - Investor Presentation
MoneyBridge Pitch Deck - Investor PresentationMoneyBridge Pitch Deck - Investor Presentation
MoneyBridge Pitch Deck - Investor Presentation
 
BCE24 | Virtual Brand Ambassadors: Making Brands Personal - John Meulemans
BCE24 | Virtual Brand Ambassadors: Making Brands Personal - John MeulemansBCE24 | Virtual Brand Ambassadors: Making Brands Personal - John Meulemans
BCE24 | Virtual Brand Ambassadors: Making Brands Personal - John Meulemans
 

ROI Calculator for Search Marketing Consultants

  • 1. Keywords Monthly Search Volume Expected Traffic Rse Keyword 1 8100 243 Keyword 2 6600 198 Keyword 3 6600 198 Keyword 4 5400 162 Keyword 5 45000 1350 Keyword 6 9600 288
  • 3. 0 1 2 3 4 Keywords Monthly Search Volume Dec-10 Jan-11 Feb-11 Mar-11 Apr-11 Keyword 1 8100 2 3.09 4.79 7.41 11.46 Keyword 2 6600 3 4.39 6.43 9.41 13.76 Keyword 3 6600 5 6.99 9.76 13.64 19.05 Keyword 4 5400 1 1.59 2.52 4 6.36 Keyword 5 45000 25 35.93 51.63 74.2 106.64 Keyword 6 9600 8 11.08 15.35 21.26 29.45 44 63.07 90.48 129.91 186.71
  • 4. 5 6 7 8 9 10 11 May-11 Jun-11 Jul-11 Aug-11 Sep-11 Oct-11 Nov-11 r 17.72 27.42 42.42 65.63 101.53 157.07 243 1.55 20.15 29.48 43.15 63.16 92.44 135.29 198 1.46 26.62 37.19 51.96 72.6 101.43 141.72 198 1.4 10.1 16.04 25.47 40.45 64.24 102.01 162 1.59 153.25 220.23 316.5 454.84 653.66 939.38 1350 1.44 40.78 56.49 78.25 108.38 150.12 207.93 288 1.39 268.62 386.86 557.75 805.06 1163.41 1683.4 2439
  • 5. Set up Cost Item Days Cost / day Cost Keyword Research 2 400 800 Optimising Analytics Account 1 400 400 Onsite optimisation 5 400 2000 Investment for Setup USD 3,200 Monthly Cost Item Days Cost / day Cost Monthly SEO Work 2 400 800 Reporting 1 300 300 Monthly maintainance USD 1,100
  • 7. Traffic Sensitivity (Decrease) 0.00% Traffic Sensitivity (Increase) 0.00% Investment Decision Criteria Investment is very good if NPV & IRR is positive Convertion Rate 5.00% Investment is still good if either of NPV or IRR is Avg Service Earning / Lead USD 60.00 Discount Factor (in %) 8.00% 0 1 2 3 4 Months Dec-10 Jan-11 Feb-11 Mar-11 Apr-11 Monthly Traffic Rise 44 63.07 90.48 129.91 186.71 SEO Investment Outlay -3200 Monthly SEO Investment -1100 -1100 -1100 -1100 Sales Value USD 132.00 USD 189.20 USD 271.43 USD 389.74 USD 560.14 NCF -3068 -910.8 -828.57 -710.26 -539.86 PVF 1 0.93 0.86 0.79 0.74 Present Value -3068 -843.33 -710.37 -563.83 -396.81 NPV USD 992.47 IRR 9.98% Break-even Analy 8000 6000 4000 2000 0 -2000 -4000 Dec-10 Jan-11 Feb-11 Mar-11 Apr-11 May-11 Jun-11 J
  • 8. good if NPV & IRR is positive. ood if either of NPV or IRR is positive 5 6 7 8 9 10 May-11 Jun-11 Jul-11 Aug-11 Sep-11 Oct-11 268.62 386.86 557.75 805.06 1163.41 1683.4 -1100 -1100 -1100 -1100 -1100 -1100 USD 805.86 USD 1,160.58 USD 1,673.26 USD 2,415.17 USD 3,490.24 USD 5,050.19 -294.14 60.58 573.26 1315.17 2390.24 3950.19 0.68 0.63 0.58 0.54 0.5 0.46 -200.18 38.18 334.49 710.55 1195.71 1829.7 Break-even Analysis Row 14 -11 Apr-11 May-11 Jun-11 Jul-11 Aug-11 Sep-11 Oct-11 Nov-11
  • 9. 11 Nov-11 2439 -1100 USD 7,317.00 6217 0.43 2666.36