Vardha erp3 - $20,795,532 $36,477,661 10 $4,500,000...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Year Cost Internal Consultant Software Hardware Training Total Cost 1 5,000,000 2,000,000 3,000,000 5,000,000 1,000,000 16,000,000 2 6,000,000 4,000,000 5,000,000 4,000,000 3,000,000 22,000,000 3 1,500,000 500,000 500,000 2,500,000 4 2,500,000 250,000 250,000 3,000,000 5 2,650,000 350,000 3,000,000 6 3,050,000 450,000 3,500,000 7 3,350,000 150,000 3,500,000 8 3,850,000 150,000 4,000,000 9 3,800,000 200,000 4,000,000 10 4,300,000 200,000 4,500,000 Benefit 6,500,000 25% 15% 10% 25% Best case scenario Worst case scenario discount rate 1 discount rate 2
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Year Total Cost Benefit 25% Net Cash Flow Cumulative 1 $16,000,000 $- $(16,000,000) $(16,000,000) 2 $22,000,000 $- $(22,000,000) $(38,000,000) 3 $2,500,000 $6,500,000 $4,000,000 $(34,000,000) 4 $3,000,000 $8,125,000 $5,125,000 $(28,875,000) 5 $3,000,000 $10,156,250 $7,156,250 $(21,718,750) 6 $3,500,000 $12,695,313 $9,195,313 $(12,523,438) 7 $3,500,000 $15,869,141 $12,369,141 $(154,297) 8 $4,000,000 $19,836,426 $15,836,426 $15,682,129 9 $4,000,000 $24,795,532
Background image of page 2
Background image of page 3
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: $20,795,532 $36,477,661 10 $4,500,000 $30,994,415 $26,494,415 $62,972,076 $66,000,000 $128,972,076 NPV of 10% $16,181,626.98 NPV of 25% ($7,090,490.57) Payback Period $8 IRR 18% Cost Benefit Ratio 1.95 Year Total Cost Benefit 15% Net cash flow cumulative 1 $16,000,000 $0-$16,000,000-$16,000,000 2 $22,000,000 $0-$22,000,000-$38,000,000 3 $2,500,000 $6,500,000 $4,000,000-$34,000,000 4 $3,000,000 $7,475,000 $4,475,000-$29,525,000 5 $3,000,000 $8,596,250 $5,596,250-$23,928,750 6 $3,500,000 $9,885,688 $6,385,688-$17,543,063 7 $3,500,000 $11,368,541 $7,868,541-$9,674,522 8 $4,000,000 $13,073,822 $9,073,822-$600,700 9 $4,000,000 $15,034,895 $11,034,895 $10,434,195 10 $4,500,000 $17,290,129 $12,790,129 $23,224,324 $66,000,000 $89,224,324 NPV of 10% ($1,704,311.77) NPV of 25% ($13,464,395.70) Payback period 9 IRR 9% Cost Benefit Rati 1.35...
View Full Document

Page1 / 3

Vardha erp3 - $20,795,532 $36,477,661 10 $4,500,000...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online