Document Status : 3
Description : This building construction benefit and cost estimate is computed using life cycle cycle totals, statistics, incremental change, and progress capital budget analyzers.
Type: :
0
Label : EVM01
Date : 11/07/2013
Last Changed : 11/7/2013 12:00:00 AM
Total Ben : 5,066,524.19
Ann Ben : 5,066,524.19
Total OC Cost : 2,734,874.37
Ann OC Cost : 2,734,874.37
Net OC Returns : 2,331,649.82
Ann Net OC Returns : 2,331,649.82
Total AOH Cost : 911,624.79
Ann AOH Cost : 911,624.79
Net AOH Returns : 1,420,025.03
Ann Net AOH Returns : 1,420,025.03
Total CAP Cost : 2,430,999.44
Ann CAP Cost : 2,430,999.44
Net Returns : -1,010,974.41
Ann Net Returns : -1,010,974.42
Incent Ben : 5,066,524.19
Ann Incent Ben : 5,066,524.19
Incent Cost : 6,077,498.61
Ann Incent Cost : 6,077,498.61
Net Incent Cost : -1,010,974.42
Net Ann Incent Return : -1,010,974.42
Last Changed : 11/7/2013 12:00:00 AM
Ending Date : 08/07/2018
Initial Value : 0.0000
Salvage Value : 0.0000
Label : RR01
Label 2 : RR01
Description : Sample analysis used in a DevTreks tutorial. v141a
Total Ben : 4,053,455.07
Ann Ben : 4,053,455.07
Total OC Cost : 1,820,099.23
Ann OC Cost : 1,820,099.23
Net OC Returns : 2,233,355.84
Ann Net OC Returns : 2,233,355.84
Total AOH Cost : 606,699.74
Ann AOH Cost : 606,699.74
Net AOH Returns : 1,626,656.10
Ann Net AOH Returns : 1,626,656.10
Total CAP Cost : 1,617,865.98
Ann CAP Cost : 1,617,865.98
Net Returns : 8,790.12
Ann Net Returns : 8,790.11
Incent Ben : 4,053,455.07
Ann Incent Ben : 4,053,455.07
Incent Cost : 4,044,664.96
Ann Incent Cost : 4,044,664.96
Net Incent Cost : 8,790.11
Net Ann Incent Return : 8,790.11
Equiv Ann Ann : 8790.11
Name : 2013, Time Period 01, Planned
Last Changed : 11/7/2013 12:00:00 AM
Ending Date : 12/31/2013
Amount : 1
Common Ref? :
Discount? :
Unit : each
IncentAmount : 0.0000
IncentRate : 0
GrowthType : 0
Growth Periods : 0
Label : 2013
AOH Factor : 0
Description : Sample analysis used in a DevTreks tutorial. v141a
Total Ben : 4,053,455.07
Ann Ben : 4,053,455.07
Total OC Cost : 1,820,099.23
Ann OC Cost : 1,820,099.23
Net OC Returns : 2,233,355.84
Ann Net OC Returns : 2,233,355.84
Total AOH Cost : 606,699.74
Ann AOH Cost : 606,699.74
Net AOH Returns : 1,626,656.10
Ann Net AOH Returns : 1,626,656.10
Total CAP Cost : 1,617,865.98
Ann CAP Cost : 1,617,865.98
Net Returns : 8,790.12
Ann Net Returns : 8,790.11
Incent Ben : 4,053,455.07
Ann Incent Ben : 4,053,455.07
Incent Cost : 4,044,664.96
Ann Incent Cost : 4,044,664.96
Net Incent Cost : 8,790.11
Net Ann Incent Return : 8,790.11
Investment : 02 RR Track, Actual
Last Changed : 11/7/2013 12:00:00 AM
Ending Date : 08/07/2018
Initial Value : 0.0000
Salvage Value : 0.0000
Label : RR01
Label 2 : RR01
Description : Sample analysis used in a DevTreks tutorial. v141a
Total Ben : 1,013,069.13
Ann Ben : 1,013,069.13
Total OC Cost : 914,775.14
Ann OC Cost : 914,775.14
Net OC Returns : 98,293.99
Ann Net OC Returns : 98,293.99
Total AOH Cost : 304,925.05
Ann AOH Cost : 304,925.05
Net AOH Returns : -206,631.06
Ann Net AOH Returns : -206,631.06
Total CAP Cost : 813,133.46
Ann CAP Cost : 813,133.46
Net Returns : -1,019,764.52
Ann Net Returns : -1,019,764.53
Incent Ben : 1,013,069.13
Ann Incent Ben : 1,013,069.13
Incent Cost : 2,032,833.65
Ann Incent Cost : 2,032,833.65
Net Incent Cost : -1,019,764.52
Net Ann Incent Return : -1,019,764.53
Equiv Ann Ann : -1019764.53
Name : 2013 Time Period 01, Actual
Last Changed : 11/7/2013 12:00:00 AM
Ending Date : 12/31/2013
Amount : 1
Common Ref? :
Discount? :
Unit : each
IncentAmount : 0.0000
IncentRate : 0
GrowthType : 0
Growth Periods : 0
Label : 2013
AOH Factor : 0
Description : Sample analysis used in a DevTreks tutorial. v141a
Total Ben : 1,013,069.13
Ann Ben : 1,013,069.13
Total OC Cost : 914,775.14
Ann OC Cost : 914,775.14
Net OC Returns : 98,293.99
Ann Net OC Returns : 98,293.99
Total AOH Cost : 304,925.05
Ann AOH Cost : 304,925.05
Net AOH Returns : -206,631.06
Ann Net AOH Returns : -206,631.06
Total CAP Cost : 813,133.46
Ann CAP Cost : 813,133.46
Net Returns : -1,019,764.52
Ann Net Returns : -1,019,764.53
Incent Ben : 1,013,069.13
Ann Incent Ben : 1,013,069.13
Incent Cost : 2,032,833.65
Ann Incent Cost : 2,032,833.65
Net Incent Cost : -1,019,764.52
Net Ann Incent Return : -1,019,764.53
Dataset:
Earned Value Management Example IRI
This building construction benefit and cost estimate is computed using life cycle cycle totals, statistics, incremental change, and progress capital budget analyzers.