2018	2019	2020	2021	2022	TOTAL
1 development server	18,700	0	0	0	0
4 Oracle training registration @ $3500/student	14,000	0	0	0	0
1 Server software	1,500	0	0	0	0
1 DBMS server software	7,500	0	0	0	0
7 DBMS cliet software @ $950/client	6,650	0	0	0	0
Development labor	94,925	0	0	0	0
Total Development Cost	143,275	0	0	0	0
Operational labor	9,050
1 Maintanence agreement for server	995
1 Maintenance agreement for server DBMS software	525
Preprinted forms 15,000/year @ $.22/form	3,300	3,300	3,300	3,300	3,300
Total Operational Cost	13,870
Total Cost	157145	3,300	3,300	3,300	3,300	170,345
Increased sales	$30,000.00	$ 33,000.00	$ 36,300.00	$ 39,930.00	$ 43,923.00
Lower inventory levels	$15,000.00	$15,000.00	$15,000.00	$15,000.00	$15,000.00
Total Benefits:	$45,000.00	$48,000.00	$51,300.00	$54,930.00	$58,923.00	$258,153.00
Profit	($112,145.00)	$44,700.00	$48,000.00	$51,630.00	$55,623.00	$ 87,808.00
Profit PV:	($157,145.00)
Cumulative PV:
Compute the present value of cash flows, using interest rate of 9%.
NPV:
ROI:
BEP: