The world’s Largest Sharp Brain Virtual Experts Marketplace Just a click Away
Levels Tought:
Elementary,Middle School,High School,College,University,PHD
| Teaching Since: | Jul 2017 |
| Last Sign in: | 304 Weeks Ago, 2 Days Ago |
| Questions Answered: | 15833 |
| Tutorials Posted: | 15827 |
MBA,PHD, Juris Doctor
Strayer,Devery,Harvard University
Mar-1995 - Mar-2002
Manager Planning
WalMart
Mar-2001 - Feb-2009
Can anyone help me with the attached document? It is for an excel sheet due tonight at midnight if anyone can help me?
CIS 372 CHAPTER 7
ASSIGNMENT
Turn to Part 3 of the Systems Analyst’s Toolkit (Toolkit 3, Financial Analysis Tools) and review the concept of net present value (NPV). I posted its ppt  in this folder for your reference.
Determine the NPV for the following: An information system will cost $95,000 to implement over a one-year period and will produce no savings during that year. When the system goes online the following year, the company will save $30,000 during the first year of operation. For the next four years, the savings will be $20,000 per year. Assuming a 5 percent discount rate, what is the NPV of the system?
Â
What if the discount rate is changed to 12%?Â
Â
I set up the computation for you as shown in the table below for discount rate of 5%. Copy and paste the table in Excel and complete the NPV computation. Then you need to repeat the table to compute for 12% discount rate. Are these two cases economical viable? Submit your Excel spreadsheet with these two tables with your explanation in Blackboard.
Note:Â Â Â ![]()
Where ris the rate of return (discount rate) and n is the number of periods. For example, the PV factor of year 1 is equal to
 as shown in discount factor of Year 1. You will need to fill in the cells with ??? and compute the NPV.
Â
|
Net Present Value Analysis |
 |
 |
|||||
|
(Assuming a 5% discount rate) |
 |
 |
 |
 |
 |
 |
 |
|
Information System Benefits and Costs: |
 |
 |
 |
 |
|||
|
 |
Year 0 |
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
Total |
|
Benefits |
        ---  |
??? |
??? |
??? |
??? |
??? |
 |
|
Factor (5%) |
1 |
0.952381 |
??? |
??? |
??? |
??? |
 |
|
PV of Benefits |
        ---  |
??? |
??? |
??? |
??? |
??? |
??? |
|
 |
 |
 |
 |
 |
 |
 |
 |
|
Costs |
95,000 |
??? |
??? |
??? |
??? |
??? |
 |
|
Factor (5%) |
1 |
0.952381 |
??? |
??? |
??? |
??? |
 |
|
PV of Costs |
95,000 |
         ???  |
      ???  |
         ???  |
         ???  |
??? |
|
|
 |
 |
 |
 |
 |
Net Present Value: |
??? |
|
Â
----------- Â ----------- H-----------ell-----------o S-----------ir/-----------Mad-----------am ----------- Th-----------ank----------- yo-----------u f-----------or -----------you-----------r i-----------nte-----------res-----------t a-----------nd -----------buy-----------ing----------- my----------- po-----------ste-----------d s-----------olu-----------tio-----------n. -----------Ple-----------ase----------- pi-----------ng -----------me -----------on -----------cha-----------t I----------- am----------- on-----------lin-----------e o-----------r i-----------nbo-----------x m-----------e a----------- me-----------ssa-----------ge -----------I w-----------ill----------- be----------- qu-----------ick-----------ly