28.08.2013 Views

The Benefits of RFID for Slab- and Coil-Logistics - Falken Secure ...

The Benefits of RFID for Slab- and Coil-Logistics - Falken Secure ...

The Benefits of RFID for Slab- and Coil-Logistics - Falken Secure ...

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

Safety & Security Business Case Year Business Rollout 2008 2009 2010 2011 2012<br />

Benefit Summary<br />

Growth Rate n / a n / a 5,00 % 5,00 % 5,00 % 5,00 %<br />

Value Lever<br />

Recurring<br />

Improvement Initial Cost %-Change<br />

Elimination <strong>of</strong> Reduction <strong>of</strong> lost 4.290.000.000 € 0,03 % 1.287.000 € 1.351.350 € 1.418.918 € 1.489.863 € 1.564.357 €<br />

product-mixups<br />

One-Off<br />

sales<br />

Elimination <strong>of</strong> Reduction <strong>of</strong> product- 5.454.545 € 100 % 1.090.909 € 1.090.909 € 1.090.909 € 1.090.909 € 1.090.909 €<br />

product-mixups buybacks<br />

(distributed over a 5 year period)<br />

Total Annual Savings 2.377.909 € 2.442.259 € 2.509.827 € 2.580.772 € 2.655.266 €<br />

Cost Summary<br />

Cost Type Item Units Unit Price<br />

Recurring<br />

Hardware Reader replacement, … 5 % 2.900 € 2.900 € 2.900 € 2.900 €<br />

Maintenance<br />

S<strong>of</strong>tware Bugfixing, … 5 % 150.000 € 150.000 € 150.000 € 150.000 €<br />

Maintenance<br />

Tags Label with inlay 264.000 66.000 € 67.914 € 66.528 € 65.142 € 63.756 €<br />

One-Off<br />

<strong>RFID</strong>-Hardware Readers 10 3.000 € 30.000 €<br />

Antennae 40 200 € 8.000 €<br />

Printers / Applicators 1 20.000 € 20.000 €<br />

Initial Deployment <strong>RFID</strong> Site-Survey 11 1.000 € 11.000 €<br />

Installation 11 20.000 € 220.000 €<br />

System <strong>and</strong> Process S<strong>of</strong>tware 1 3.000.000 € 3.000.000 €<br />

Integration development<br />

Training 1 300.000 € 300.000 €<br />

Total Annual Costs 3.589.000 € 66.000 € 220.814 € 219.428 € 218.042 € 216.656 €<br />

ROI-Summary<br />

Total Cumulative Savings 2.377.909 € 4.820.168 € 7.329.995 € 9.910.767 € 12.566.033 €<br />

Total Cumulative Costs 3.589.000 € 3.655.000 € 3.875.814 € 4.095.242 € 4.313.284 € 4.529.940 €<br />

Total Cumulative ROI -1.277.091 € 944.354 € 3.234.753 € 5.597.483 € 8.036.093 €<br />

NPV-Summary<br />

Total Annual Result -3.589.000 € 2.311.909 € 2.221.445 € 2.290.399 € 2.362.730 € 2.438.610 €<br />

NPV after n-th year -3.589.000 € -1.524.795 € 246.127 € 1.876.387 € 3.377.945 € 4.761.678 €<br />

Figure 17 – “Safety & Security” scenario business case<br />

23

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!