Академический Документы
Профессиональный Документы
Культура Документы
Reduce errors. Increase sales. Reduced expenses. Better credit. Reduced credit losses. etc
CPF>CBA>Samples
Estimated Benefits
Estimated Cost Hardware Software Consultant RM50 000 RM 7 500 Inventory Savings RM 1 500 per week
Assumptions
Discount rate Sensitivity factor(cost) Sensitivity factor(benefits) Annual change in production costs Annual change in benefits 10% 1.1 0.9 7% 5%
RM 20 000
Training
Supplies IS Support Maintenance
RM 20 000
RM 2 400 per year RM 18 000 per year RM 2 500 per year
CPF>CBA>Samples
Costs Development Costs Hardware Software Consultant Training Total Production Costs Supplies Nwrk Personnel Maintenance Annual Prod.Costs (Present Value) Accumulated Costs Year 0 55 8 22 22 000 250 000 000 Year 1 Year 2 Year 3 Year 4 Year 5
50 000*1.1 2 400*1.1
(2 640*0.07)+ 2 640
107 250 2 640 19 800 2 750 25 190 22 900 130 150 2 825 21 186 2 943 26 954 22 275 152 425 3 023 22 669 3 148 28 840 21 668 174 093 3 234 24 256 3 369 30 859 21 077 195 170 3 461 25 954 3 605 33 020 20 502 215 672
CPF>CBA>Samples
1500*52*0.9
Benefits Year 0
Year 2 73 710
60 917 124 735
Year 3 77 396
58 148 182 883
Year 4 81 265
55 505 238 388
Year 5 85 329
52 982 291 370
(66 332)
(27 690)
8790
43 218
75 697
Profitability index = 0.71, showing that it is not good investment because of its index is less than one.
0.71 = 75 697 / 107 250 Gain or Loss / Development Cost