Group25.networkDeployement.Financial%20Analysis

Group25.networkDeployement.Financial%20Analysis - Discount...

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

View Full Document Right Arrow Icon
Discount Rate 7% PROJECT 1 YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 Total Benefits $- $500.00 $500.00 $500.00 $500.00 $2,000.00 Costs $3,000.00 $500.00 $500.00 $500.00 $500.00 $5,000.00 Cash flow $(3,000.00) $- $- $- $- $(3,000.00) NPV ($2,803.74) Project 1 RIPv2 Project 2 EIGRP Project 3 OSPF PROJECT 2 YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 Total Benefits $2,000.00 $3,000.00 $3,000.00 $3,000.00 $3,000.00 $14,000.00 Costs $4,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00 $8,000.00 Cash flow $(2,000.00) $2,000.00 $2,000.00 $2,000.00 $2,000.00 $6,000.00 NPV $4,462.08 PROJECT 3 YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 Total Benefits $2,000.00 $2,500.00 $2,500.00 $2,500.00 $2,500.00 $12,000.00 Costs $5,000.00 $1,200.00 $1,200.00 $1,200.00 $1,200.00 $9,800.00 Cash flow $(3,000.00) $1,300.00 $1,300.00 $1,300.00 $1,300.00 $2,200.00 NPV $1,311.57 ($4,000.00) ($3,000.00) ($2,000.00) ($1,000.00) $0.00 $1,000.00 $2,000.00 $3,000.00 $4,000.00 $5,000.00 NPV Comparison Projects NPV
Background image of page 1

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

View Full Document Right Arrow Icon
PROJECT 1 Cost Benefits Cumulative Cost Cumulative Benefits Year 1 3000 0 3000 0 Year 2 500 500 3500 500 Year 3 500 500 4000 1000 Year 4 500 500 4500 1500 Year 5 500 500 5000 2000 PROJECT 2 Cost Benefits Cumulative Cost Cumulative Benefits Year 1 4000 2000 4000 2000 Year 2 1000 3000 5000 5000 Year 3 1000 3000 6000 8000 Year 4 1000 3000 7000 11000 Year 5 1000 3000 8000 14000 PROJECT 3 Cost Benefits Cumulative Cost Cumulative Benefits Year 1 5000 2000 5000 2000 Year 2 1200 2500 6200 4500 Year 3 1200 2500 7400 7000 Year 4 1200 2500 8600 9500 Year 5 1200 2500 9800 12000 Year 1 Year 3 Year 5 0 1000 2000 3000 4000 5000 6000 Cumulative Cost Cumulative
Background image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.
  • Spring '11
  • BONGO
  • routing protocol, Routing Information Protocol, Rip, Cost Cumulative Benefits, benefits-costs Cumulative benefits-costs, Cost Benefits Cumulative

{[ snackBarMessage ]}

Page1 / 3

Group25.networkDeployement.Financial%20Analysis - Discount...

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