i need to solve the npv analysis. Discount rate is 20%

EXHIBITS: Underwood Group Financial Information MICROSOFT DYNAMICS NAV Days 12 Implementation (per stage estim Analysis 5 Design Construction 3 Deployment Support & Sustainment 0 Total: Implementation Rate $1,400 $1,400 $1.400 $1,400 $1.ADO Price $16,800 $35,000 $29,400 $23,800 $11.200 $116,200 12 Software License 13 Advanced Mgmt. Foundation Pack 14 Advanced Mgmt. Users (+6 users) 75 Electronic Payments 16 AP Advanced Check 17 Bin Setup 18 BOM Version Management 19 Machine Centres Unit Price Extended Price $5,350 5,350 $5,350 $32.100 51,080 $1,500 $1,080 $1,000 $1,080 $1,050 S675 $675 $1.50 21 Total Microsoft Dynamics NAV User and Modules S42,165 23 Promotional Discount 24 Microsoft Support Plan Annual Maintenance (10%) ($23,750) $6,858 26 Total: Software License $25,973 NPV Analysis - 3 options Option 1 - Software as a Service 28 Option 1 - Software as a Service aty Unit Price Extended Price 30 implementation 31 Hosted Solution User Fee 32 NAV Licenses 33 Total:Saas 52.541 $1,343 $116,200 $17,788 $9,403 $143,391 Implementation Hosted Solution User Fee NAV Licenses Total NPV Future Flows NPV Total EXHIBITS: Underwood Group Financial Information MICROSOFT DYNAMICS NAV Days 12 Implementation (per stage estim Analysis 5 Design Construction 3 Deployment Support & Sustainment 0 Total: Implementation Rate $1,400 $1,400 $1.400 $1,400 $1.ADO Price $16,800 $35,000 $29,400 $23,800 $11.200 $116,200 12 Software License 13 Advanced Mgmt. Foundation Pack 14 Advanced Mgmt. Users (+6 users) 75 Electronic Payments 16 AP Advanced Check 17 Bin Setup 18 BOM Version Management 19 Machine Centres Unit Price Extended Price $5,350 5,350 $5,350 $32.100 51,080 $1,500 $1,080 $1,000 $1,080 $1,050 S675 $675 $1.50 21 Total Microsoft Dynamics NAV User and Modules S42,165 23 Promotional Discount 24 Microsoft Support Plan Annual Maintenance (10%) ($23,750) $6,858 26 Total: Software License $25,973 NPV Analysis - 3 options Option 1 - Software as a Service 28 Option 1 - Software as a Service aty Unit Price Extended Price 30 implementation 31 Hosted Solution User Fee 32 NAV Licenses 33 Total:Saas 52.541 $1,343 $116,200 $17,788 $9,403 $143,391 Implementation Hosted Solution User Fee NAV Licenses Total NPV Future Flows NPV Total