Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Y0 Y1 Y2 Y3 Y4 Y5 2016 2017 2018 2019 2020 2021 Use a 4% Discount Rate Increased Sales $ - $ 250,000.00 $ 300,500.00
Y0 | Y1 | Y2 | Y3 | Y4 | Y5 | |||||
2016 | 2017 | 2018 | 2019 | 2020 | 2021 | Use a 4% Discount Rate | ||||
Increased Sales | $ - | $ 250,000.00 | $ 300,500.00 | $ 214,570.00 | $ 300,500.00 | $ 300,500.00 | ||||
Reduction in customer complaint calls | $ - | $ 70,000.00 | $ 70,000.00 | $ 70,000.00 | $ 70,000.00 | $ 70,000.00 | ||||
Reduced inventory costs | $ - | $ 68,000.00 | $ 68,000.00 | $ 68,000.00 | $ 68,000.00 | $ 68,000.00 | ||||
Total Benefits | ||||||||||
PV of Benefits | ||||||||||
PV of All Benefits | ||||||||||
2 Servers @ 125,000 | $ 250,000.00 | |||||||||
Printer | $ 100,000.00 | |||||||||
Software Licenses | $ 34,825.00 | |||||||||
Server Software | $ 10,945.00 | |||||||||
Development labor | $ 1,236,525.00 | |||||||||
Total Development Costs | ||||||||||
Hardware | $ 54,000.00 | $ 81,261.00 | $ 81,261.00 | $ 81,261.00 | $ 81,261.00 | $ 81,261.00 | ||||
Software | $ 15,000.00 | $ 20,000.00 | $ 20,000.00 | $ 20,000.00 | $ 20,000.00 | $ 20,000.00 | ||||
Operational Labor | $ 111,788.00 | $ 116,260.00 | $ 116,260.00 | $ 120,910.00 | $ 125,746.00 | $ 130,776.00 | ||||
Total Operational Costs: | ||||||||||
Total Costs | ||||||||||
PV of Costs | ||||||||||
PV of All Costs | ||||||||||
Total Project benefits Costs | ||||||||||
Yearly NPV | ||||||||||
Cumulative NPV | ||||||||||
Return On Investment | ||||||||||
Break-even point |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started