## Net Present Value When Softswitch Generates Greater Revenue

According to Laura Thompson, Vice President of Marketing and Channels at softswitch vendor Sylantro (www.sylantro.com), a softswitch-enabled service provider could enjoy up to 25 percent greater revenue by virtue of offering high-margin calling features that a Class 4 or 5 service provider cannot offer. The following net present value model will determine if a higher net present value is achieved where the softswitch-enabled service provider is enjoying revenues greater than that of the Class-4-equipped service provider. Table 11-34 outlines the costs and benefits when softswitch generates 25 percent more revenue than Class 4, while Table 11-35 shows the NPV when softswitch generates 25 percent more revenue than Class 4.

Table 11-34: Costs and benefits when softswitch generates 25% more revenue than Class 4

Income tax component

Class 4

Softswitch

Gross income

\$29,494,886

\$36,868,608

Business expenses

(\$2,643,000)

(\$2,478,200)

Taxable income before depreciation and/or capital gains

\$26,851,886

\$34,390,408

Depreciation

(\$843,912)

(\$175,005)

Salvage value

\$473,102

\$189,976

Book value

\$358,050

\$74,250

Difference salvage value versus book value

(\$115,052)

(\$115,726)

Tax on capital gains (20% of above)

\$23,010

\$23,145

Income tax

\$26,851,886(.35) = \$9,398,160

\$12,036,643

Profit after taxes and expenses

\$17,453,726

\$22,330,620

Table 11-35: NPV when softswitch generates 25% more revenue than Class 4

Class 4 NPV with OCC at 12%, 10%, and 7%

Softswitch NPV with OCC at 12%, 10%, and 7%

NPV = (\$17,453,726)(1.6901) - \$1,085,000 = \$28,413,542

NPV = (\$22,330,620)(1.6901) - \$225,000 = \$37,515,980

NPV = (\$17,453,726)(1.7355) - \$1,085,000 = \$29,205,941

NPV = (\$\$22,330,620)(1.7355)...

##### Products & Services
ANSI Roller Chain Sprockets
Roller chain sprockets engage chain drives in power transmission and conveyor systems, though sprockets can engage any perforated material. Chain drives can be highly efficient and can produce a mechanical advantage as speed reducers/increasers. Sprockets conforming to ANSI standard B 29.1 are not meant to engage roller chains of any other parameter. ANSI conforming roller chain is smaller and somewhat weaker than its European counterpart.
Parking Control Systems and Products
Parking control systems and products are used in automobile parking enforcement and management. Examples include parking meters, ticket dispensers, toll barriers and parking partitions.
Pressure Sensors
Pressure sensors include all sensors, transducers and elements that produce an electrical signal proportional to pressure or changes in pressure.
Accounting and Financial Services
Accounting and finance services are focused on properly recording the exchange of money and providing/investing capital. Investment and venture capital specialists are included in this group.
Dielectric Greases and Insulating Fluids
Dielectric greases and insulating fluids are applied to electric terminals in high voltage equipment to minimize disharges, insulate and lubricate non-conductive surfaces, exclude moisture, and conduct heat.

##### Topics of Interest

Large Long-Distance Service Providers The following pages delve into a "carrier-grade" scenario comparing the Net Present Values when planning for 36,000 DS0s in one location. Telco strategy over the...

Leasing Class 4 versus Softswitch Table 11-24 details the cost structure with leasing Class 4 and softswitch for 4,032 DS0s. The benefits and costs when leasing Class 4 and softswitch for 4,032 DS0s...

Buying Class 4 or Softswitch 4,032 DS0s The previous case studied the Net Present Value of leasing a Class 4 and softswitch. The following case studies purchasing these platforms. Leasing allows an...

Softswitch Advantages in Power Draw With fewer assets to power, softswitch uses less power. This translates into financial savings the service provider cannot ignore. A Class 4 configuration similar...

Softswitch is More Cost Effective Than Class 4 Softswitch techologies, simply put, are cheaper than circuit switches both in purchase price and in terms of OAM&P. This lowers the barriers to entry to...

Product Announcements
U.S. Tsubaki Power Transmission, LLC
Hangzhou Chinabase Machinery Co., Ltd.
U.S. Tsubaki Power Transmission, LLC