Delivery system

NPV = (IO) + PVATCF + PVDTS

(RM 5000 + RM 15000) - RM 10000 PVIFA 12%, 5 years + RM 25000 PVIFA 12%, 5 years + (RM 20000/5 years) PVIFA 0%, 5 years
74,072.00 RM
Inventory system
NPV = (IO) + PVATCF + PVDTS
(RM 20000 + RM 40000) - RM 2000 PVIFA 12%, 5 years + RM 25000 PVIFA 12%, 5 years + (RM 60000/5 years) PVIFA 0%, 5 years
142,910.40 RM
(RM 5000 + RM 15000) - RM 10000 PVIFA 12%, 5 years + RM 25000 PVIFA 12%, 5 years + (RM 20000/5 years) PVIFA 0%, 5 years
(RM 20000 + RM 40000) - RM 2000 PVIFA 12%, 5 years + RM 25000 PVIFA 12%, 5 years + (RM 60000/5 years) PVIFA 0%, 5 years
Delivery System
Years Cash Flow (RM) Discount rate (12%) NPV (RM)
0 (20,000.00) 1.00 (20,000.00)
1 to 5 15,000.00 3.60 54,072.00
NPV 34,072.00
Inventory System
Years Cash Flow (RM) Discount rate (12%) NPV (RM)
0 (60,000.00) 1.00 (60,000.00)
1 to 5 23,000.00 3.60 82,910.40
NPV 22,910.40
RM
One-time costs: Development 5,000.00
One-time costs: Hadware 15,000.00
Initial Outlay 20,000.00
CASH FLOW
RM
Cost Saving 25,000.00
Recuring costs: Maintenance (10,000.00)
Cash Flow 15,000.00
RM
One-time costs: Development 20,000.00
One-time costs: Hadware 40,000.00
Initial Outlay 60,000.00
CASH FLOW
RM
Cost Saving 25,000.00
Recuring costs: Maintenance (2,000.00)
Cash Flow 23,000.00
INITIAL OUTLAY
INITIAL OUTLAY