You are on page 1of 1

Interest : 5%

Initial cost $
Business staff cost 5,000.00
information system staff cost 15,000.00
Initial data conversion costs 5,500.00
Total Initial cost $ 25,500.00

Annual Savings $
Annual salaries 79,000.00
Weekly salaries 1,519.23
Hourly salaries 37.98
Saving 4hour of salaries per week 75.96
Annual saving for 52 week 3,950.00
Add:Saving in recruit cost 11,000.00
Total Savings 14,950.00
Less: Annual data entry cost -1000.00
Less:Maintance and support -3000.00
Net Cash inflow Per Year $ 10,950.00

bussiness Report
Year Cash Inflow Present Value c cash inflow Payback period
0 $ -25,500.00 $ -25,500.00 $ -25,500.00
1 $ 10,950.00 $ 10,428.57 $ -14,550.00
2 $ 10,950.00 $ 9,931.97 $ -3,600.00 2.32876712328767
3 $ 10,950.00 $ 9,459.02 $ 7,350.00
4 $ 10,950.00 $ 9,008.59 $ 18,300.00
5 $ 10,950.00 $ 8,579.61 $ 29,250.00
Net Present Value (NVP) $ 21,907.77
Internal Rate Of Return (IRR) 32%
Net Profit /Investment (ROI)
Payback Period 2.328767123288

You might also like