Professional Documents
Culture Documents
NPV - 47,995
Initial Setup Cost - 75,000
R&D (Capitalised) - 100,000
- 222,995
$ 323,754.94
$ 98,755
Cost
Raspberry Pi 2 motherboard $ 35
Wireless Keyboard $ 19
USB wifi N-adapter $ 7
SD 8 GB Card with Raspberry $ 11
Transparent case for Raspberry $ 7
Raspberry Pi 2 Power Adapter $ 6
Total Per Unit Cost $ 85
2882451.2987013
1785916.28975959 Equity Stake 10%
1,988,645
198,864.45