Добавил:
north memphis Опубликованный материал нарушает ваши авторские права? Сообщите нам.
Вуз: Предмет: Файл:
лаба_10 / лаб_10_06_1.docx
Скачиваний:
1
Добавлен:
27.10.2025
Размер:
943.03 Кб
Скачать

5.2.10 Personnel Control

Lifetime: 3 Implementation Cost: $200,000. Annual Maintenance Cost: $100,000.

Year Benefits Costs Disc. Ben(0.1) Disc. Cost(0.1) DB-DC(0.1) 1 $85. $200,000. $77. $181,818. $-181,740. 2 $85. $100,000. $70. $82,644. $-82,574.

3 $85. $100,000. $63. $75,131. $-75,067.

Sum of discounted benefits (0.05): $230. Sum of discounted benefits (0.1): $210.

Sum of discounted benefits (0.15): $192.

Sum of discounted costs (0.05): $367,561. Sum of discounted costs (0.1): $339,593.

Sum of discounted costs (0.15): $315,278.

Benefit Cost Ratio (0.05): 0.00 Benefit Cost Ratio (0.1): 0.00

Benefit Cost Ratio (0.15): 0.00

Return On Investment (0.05): 0.00

Return On Investment (0.1): 0.00

Return On Investment (0.15): 0.00

Payback period (0.05): 0 Payback period (0.1): 0

Payback period (0.15): 0

5.2.11 Quality Assurance

Lifetime: 5 Implementation Cost: $400,000. Annual Maintenance Cost: $300,000.

Year Benefits Costs Disc. Ben(0.1) Disc. Cost(0.1) DB-DC(0.1) 1 $5,959. $400,000. $5,416. $363,636. $-358,219.

  1. $5,959. $300,000. $4,924. $247,933. $-243,009.

  2. $5,959. $300,000. $4,476. $225,394. $-220,917.

  3. $5,959. $300,000. $4,069. $204,904. $-200,834.

  4. $5,959. $300,000. $3,699. $186,276. $-182,576.

Sum of discounted benefits (0.05): $25,795. Sum of discounted benefits (0.1): $22,584.

Sum of discounted benefits (0.15): $19,971.

Sum of discounted costs (0.05): $1,394,078. Sum of discounted costs (0.1): $1,228,143.

Sum of discounted costs (0.15): $1,092,601.

Benefit Cost Ratio (0.05): 0.02 Benefit Cost Ratio (0.1): 0.02

Benefit Cost Ratio (0.15): 0.02

Return On Investment (0.05): 0.00 Return On Investment (0.1): 0.00

Return On Investment (0.15): 0.00

Payback period (0.05): 0 Payback period (0.1): 0

Payback period (0.15): 0

5.2.12 Risk Analysis

Lifetime: 3 Implementation Cost: $100,000. Annual Maintenance Cost: $30,000.

Benefits

Costs

Disc. Ben(0.1)

Disc. Cost(0.1)

DB-DC(0.1)

Year 1 $10,693. $100,000. $9,720. $90,909. $-81,188. 2 $10,693. $30,000. $8,836. $24,793. $-15,956.

3 $10,693. $30,000. $8,033. $22,539. $-14,505.

Sum of discounted benefits (0.05): $29,117. Sum of discounted benefits (0.1): $26,589.

Sum of discounted benefits (0.15): $24,412.

Sum of discounted costs (0.05): $148,363. Sum of discounted costs (0.1): $138,241.

Sum of discounted costs (0.15): $129,365.

Benefit Cost Ratio (0.05): 0.20

Benefit Cost Ratio (0.1): 0.19

Benefit Cost Ratio (0.15): 0.19

Return On Investment (0.05): 0.07

Return On Investment (0.1): 0.06

Return On Investment (0.15): 0.06

Payback period (0.05): 0 Payback period (0.1): 0

Payback period (0.15): 0

Соседние файлы в папке лаба_10