Develop a spreadsheet analyzing cost and savings of replacing a LAN with a wi-fi network for an organization of 450 people. To replace the LAN will cost $150,000 and to move an existing LAN jack or installing a new one will cost $125 per change. The number of moves and installs averaged 25 per month.