5.2.3 Classification Markings
Lifetime: 3 Implementation Cost: $500,000. Annual Maintenance Cost: $50,000.
Year Benefits Costs Disc. Ben(0.1) Disc. Cost(0.1) DB-DC(0.1) 1 $2,354. $500,000. $2,140. $454,545. $-452,405. 2 $2,354. $50,000. $1,945. $41,322. $-39,376.
3 $2,354. $50,000. $1,768. $37,565. $-35,796.
Sum of discounted benefits (0.05): $6,410. Sum of discounted benefits (0.1): $5,853.
Sum of discounted benefits (0.15): $5,375.
Sum of discounted costs (0.05): $564,732. Sum of discounted costs (0.1): $533,432.
Sum of discounted costs (0.15): $505,464.
Benefit Cost Ratio (0.05): 0.01 Benefit Cost Ratio (0.1): 0.01
Benefit Cost Ratio (0.15): 0.01
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
5.2.4 Contract Specifications
Lifetime: 1 Implementation Cost: $50,000. Annual Maintenance Cost: $100,000.
Benefits |
|
Costs |
|
Disc. Ben(0.1) |
|
Disc. Cost(0.1) |
|
DB-DC(0.1) |
Year
1 $0. $50,000.
Sum of discounted benefits (0.05): $0. Sum of discounted benefits (0.1): $0. Sum of discounted benefits (0.15): $0. Sum of discounted costs (0.05): $47,619. Sum of discounted costs (0.1): $45,454. Sum of discounted costs (0.15): $43,478. 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
5.2.5 Data Encryption
|
$0. |
$45,454. |
$-45,454. |
Lifetime: 5 Implementation Cost: $500,000. Annual Maintenance Cost: $500,000.
|
|||
Benefits |
|
Costs |
|
Disc. Ben(0.1) |
|
Disc. Cost(0.1) |
|
DB-DC(0.1) |
Year 1 $2,545,362. $500,000. $2,313,965. $454,545. $1,859,420.
$2,545,362. $500,000. $2,103,605. $413,223. $1,690,381.
$2,545,362. $500,000. $1,912,368. $375,657. $1,536,710.
$2,545,362. $500,000. $1,738,516. $341,506. $1,397,009. 5 $2,545,362. $500,000. $1,580,469. $310,460. $1,270,009.
Sum of discounted benefits (0.05): $11,020,083.
Sum of discounted benefits (0.1): $9,648,923.
Sum of discounted benefits (0.15): $8,532,446.
Sum of discounted costs (0.05): $2,164,736. Sum of discounted costs (0.1): $1,895,391.
Sum of discounted costs (0.15): $1,676,075.
Benefit Cost Ratio (0.05): 5.09 Benefit Cost Ratio (0.1): 5.09
Benefit Cost Ratio (0.15): 5.09
Return On Investment (0.05): 1.02
Return On Investment (0.1): 1.02
Return On Investment (0.15): 1.02
Payback period (0.05): 1 Payback period (0.1): 1
Payback period (0.15): 1