Create a financial analysis of your project using NPV in an Excel spreadsheet. Include the Excel file to this submission, and a screenshot of the NPV table to this file.

The following NPV items are calculated as follow:

The initial investment in year 0: 250K Discount rate per year: 8% Capital Expenses: Itemize and add all devices cost per year Capital depreciation: 10% of the sum of total capital in previous years Operation Expenses: You need to itemize and estimate these expenses per year Revenue: You need to estimate the business revenue per year because using the network

Devices	Price	Quantity	Amount
Routers	$3,900	3	11700
Switches	$3,600	4	14400
Firewalls	$3,300	2	6600
IDS	$8,000	2	16000
Desktops	$699	18	12582
Laptops	$650	6	3900
IP-phones	$40	10	400
Servers	$2,300	4	9200
Printers	$400	2	800