|
|
| RANKING OF DIFFERENT PROJECTS IN 2008/ 2009 |
|
| PROJECT RANK |
NAME OF PROJECT |
CAPITAL EXPENDITURE IN MM$ |
NPV OF BUSINESS - VALUATION - MM$ |
MONTE CARLO SIMULATION - EXPECTED VALUE - MM$ |
TERMINAL VALUE |
INTERNAL RATE OF RETURN - NOMINAL |
INTERNAL RATE OF RETURN - REAL |
SIMPLE PAYBACK - NOMINAL - YEARS |
SIMPLE PAYBACK - REAL - YEARS |
PRESENT WORTH PAYBACK - YEARS |
PRESENT WORTH INDEX |
RISK PROFILE - *PDSHV |
| 1 |
CAPTURE, PROCESS & EXPORT OF FISHERIES TO JAPAN, USA & EU |
2.10 |
73 |
78 |
21 |
123.22% |
108.62% |
1.60 |
1.69 |
1.75 |
37.92 |
0.0% |
| 2 |
SHIPPING - GENERAL CARGO SEGMENT |
54 |
202 |
205 |
54 |
56.36% |
48.91% |
2.73 |
2.86 |
3.08 |
6.08 |
0.0% |
| 3 |
SHIPPING - TANKER SEGMENT |
1,393 |
1,983 |
1,968 |
658 |
31.39% |
25.13% |
4.28 |
4.69 |
5.47 |
2.82 |
0.0% |
| 4 |
SHIPPING - COAL SEGMENT |
3,109 |
4,526 |
4,516 |
1,498 |
31.64% |
25.38% |
4.25 |
4.66 |
5.43 |
2.86 |
1.0% |
| 5 |
ETHANOL - BENCHMARK - BRAZIL |
48.60 |
148 |
140 |
36 |
42.81% |
37.98% |
2.74 |
2.90 |
4.35 |
4.05 |
2.0% |
| 6 |
TIDAL WAVE ENERGY - BENCHMARK - USA |
14 |
11.14 |
10.45 |
4.13 |
24.16% |
19.68% |
3.99 |
4.54 |
6.36 |
1.81 |
2.0% |
| 7 |
GEOTHERMAL ENERGY - BENCHMARK - PHILIPPINES |
2.85 |
1.58 |
1.58 |
0.77 |
20.25% |
15.91% |
5.15 |
5.90 |
8.69 |
1.56 |
2.0% |
| 8 |
WIND ENERGY - BENCHMARK - INDIA |
1.40 |
0.76 |
0.76 |
0.35 |
20.60% |
16.24% |
4.68 |
5.36 |
8.10 |
1.54 |
4.0% |
| 9 |
FEASIBILITY OF MANUFACTURE & EXPORT OF CARRAGEENAN FROM MARINE PRODUCTS (SEAWEEDS) |
4.40 |
29.80 |
25.27 |
9.69 |
52.46% |
42.48% |
2.82 |
3.08 |
3.26 |
7.78 |
5.0% |
| 10 |
SHIPPING - CONTAINER SEGMENT |
86.25 |
55.60 |
55 |
26 |
21.73% |
15.93% |
5.79 |
6.62 |
8.51 |
1.81 |
5.0% |
| 11 |
FAST FERRY MARKET - I |
28.50 |
91.79 |
68.79 |
43.03 |
32.41% |
23.75% |
4.49 |
5.24 |
5.93 |
4.22 |
6.0% |
| 12 |
JATROPHA BIODIESEL VALUE CHAIN PROJECT - BENCHMARK INDIA |
49.95 |
68.27 |
55.00 |
24.89 |
25.18% |
20.65% |
5.05 |
5.48 |
7.96 |
2.46 |
13.0% |
| 13 |
FAST FERRY MARKET II |
26 |
33.04 |
25.17 |
22 |
21.74% |
13.78% |
6.70 |
8.53 |
10.55 |
2.27 |
19.0% |
| 14 |
SHIPBUILDING PROJECT |
631 |
1,123 |
830 |
579 |
22.55% |
19.70% |
4.42 |
4.60 |
7.13 |
2.10 |
20.0% |
| 15 |
OMEGA FATTY ACID WITH CONCENTRATE |
5.58 |
15.35 |
13.04 |
0.73 |
43.03% |
38.86% |
3.98 |
4.10 |
4.53 |
3.75 |
27.0% |
| 16 |
TUNA CANNING FACTORY PROJECT - SBU |
2.42 |
6.71 |
6.25 |
4.22 |
24.90% |
16.81% |
5.83 |
7.18 |
8.23 |
3.25 |
35.0% |
| 17 |
MAJOR AQUA-CULTURE FARM IN SOUTHEAST ASIA |
362 |
12 |
(53) |
76 |
12.46% |
7.10% |
8.64 |
11.02 |
14.86 |
1.03 |
52.0% |
