Table 1.
NPV | Year 0 | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | |
---|---|---|---|---|---|---|---|---|---|---|
CR readers | 203,030 | |||||||||
CR cassettes | 76,618 | 15,152 | 15,152 | 15,152 | 15,152 | 15,152 | 15,152 | |||
Image and database server | 54,603 | |||||||||
Work station-related hardware | 208,736 | 208,736 | ||||||||
Client-server work station software | 62,424 | |||||||||
Web server and licenses | 30,303 | |||||||||
Storage | 57,895 | 6,061 | 6,061 | 6,061 | 6,061 | 9,091 | 6,061 | 9,091 | 6,061 | |
Network | 5,886 | |||||||||
Maintenance | 34,975 | 34,975 | 34,975 | 34,975 | 34,975 | 34,975 | ||||
IT staff | 7,273 | 7,273 | 7,273 | 7,273 | 7,273 | 7,273 | 7,273 | 7,273 | ||
Mammography film and chemical and film magazine | 9,382 | 9,382 | 9,382 | 9,382 | 9,382 | 9,382 | 9,382 | 9,382 | ||
Full-time employee for administration | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | ||
Film processor maintenance | 6,545 | 6,545 | 6,545 | 6,545 | 6,545 | 6,545 | 6,545 | 6,545 | ||
Annual cost | 699,497 | 65,261 | 65,261 | 115,387 | 115,387 | 327,154 | 115,387 | 118,417 | 115,387 | |
PV | 699,497 | 63,360 | 61,515 | 105,595 | 102,520 | 282,206 | 96,634 | 96,284 | 91,088 | |
NPV | 1,598,698 |
CR: computed radiography; IT: information technology; NPV: net present value; PACS: picture archiving and communication system; PV: present value.