Добавил:
north memphis Опубликованный материал нарушает ваши авторские права? Сообщите нам.
Вуз: Предмет: Файл:
лаба_10 / лаб_10_02_4.docx
Скачиваний:
0
Добавлен:
27.10.2025
Размер:
1.54 Mб
Скачать
      1. Application Controls

Lifetime: 3 Implementation Cost: $50,000. Annual Maintenance Cost: $50,000.

Year

Benefits

Costs

Disc. Ben(0.1)

Disc. Cost(0.1)

DB-DC(0.1)

1

$505,503.

$50,000.

$459,547.

$45,454.

$414,093.

2

$505,503.

$50,000.

$417,770.

$41,322.

$376,448.

3

$505,503.

$50,000.

$379,791.

$37,565.

$342,225.

Sum of discounted benefits (0.05): $1,376,608. Sum of discounted benefits (0.1): $1,257,108. Sum of discounted benefits (0.15): $1,154,175. Sum of discounted costs (0.05): $136,161.

Sum of discounted costs (0.1): $124,341. Sum of discounted costs (0.15): $114,160. Benefit Cost Ratio (0.05): 10.11

Benefit Cost Ratio (0.1): 10.11

Benefit Cost Ratio (0.15): 10.11

Return On Investment (0.05): 3.37

Return On Investment (0.1): 3.37

Return On Investment (0.15): 3.37

Payback period (0.05): 1

Payback period (0.1): 1

Payback period (0.15): 1

      1. 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

      1. Contract Specifications

Lifetime: 1 Implementation Cost: $50,000. Annual Maintenance Cost: $100,000.

Year

Benefits

Costs

Disc. Ben(0.1)

Disc. Cost(0.1)

DB-DC(0.1)

1

$0.

$50,000.

$0.

$45,454.

$-45,454.

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

Соседние файлы в папке лаба_10