Line 46: |
Line 46: |
| |- | | |- |
| |- | | |- |
− | | rowspan = 8 | Assumptions | + | | rowspan = 8 | Assumptions || Corporate discount rate = 10% |
− | | Corporate discount rate = 10% | |
| |- | | |- |
− | |
| |
− |
| |
| | Minimum commercial PV @ 10% = [[cost::1,000,000 USD]] | | | Minimum commercial PV @ 10% = [[cost::1,000,000 USD]] |
| |- | | |- |
− | |
| |
− |
| |
| | Chance of success (achieve minimum commercial PV or more) = 80% | | | Chance of success (achieve minimum commercial PV or more) = 80% |
| |- | | |- |
− | |
| |
− |
| |
| | Mean present value of all success scenarios @ 10% = [[cost::2,000,000 USD]] | | | Mean present value of all success scenarios @ 10% = [[cost::2,000,000 USD]] |
| |- | | |- |
− | |
| |
− |
| |
| | Chance of failure (achieve less than minimum commercial PV) = 20% | | | Chance of failure (achieve less than minimum commercial PV) = 20% |
| |- | | |- |
− | |
| |
− |
| |
| | Mean present value of all failure scenarios @ 10% = –[[cost::400,000 USD]] | | | Mean present value of all failure scenarios @ 10% = –[[cost::400,000 USD]] |
| |- | | |- |
− | |
| |
− |
| |
| | Mean present value of all success scenarios @ 18% = [[cost::1,000,000 USD]] | | | Mean present value of all success scenarios @ 18% = [[cost::1,000,000 USD]] |
| |- | | |- |
− | |
| |
− |
| |
| | Mean present value of all success scenarios @ 20% = [[cost::800,000 USD]] | | | Mean present value of all success scenarios @ 20% = [[cost::800,000 USD]] |
| |- | | |- |
− | | Expected present value calculation | + | | Expected present value calculation || 0.8([[cost::2,000,000 USD]]) + 0.2(–[[cost::400,000 USD]]) = ''' +[[cost::1,520,000 USD]] ''' = ''' EPV<sub>10%</sub> ''' |
− | | 0.8([[cost::2,000,000 USD]]) + 0.2(–[[cost::400,000 USD]]) = ''' +[[cost::1,520,000 USD]] ''' = ''' EPV<sub>10%</sub> ''' | |
| |- | | |- |
− | | Bid strategy method | + | | Bid strategy method || [[cost::1,520,000 USD]] × 0.5 = ''' [[cost::760,000 USD]] = Recommended bid ''' |
− | | [[cost::1,520,000 USD]] × 0.5 = ''' [[cost::760,000 USD]] = Recommended bid ''' | |
| |- | | |- |
− | | Recalculation of expected present value (including recommended bid) | + | | Recalculation of expected present value (including recommended bid) || 0.8([[cost::2,000,000 USD]] – [[cost::760,000 USD]]) + 0.2(–[[cost::400,000 USD]] – [[cost::760,000 USD]]) = ''' [[cost::760,000 USD]] ''' = ''' EPV<sub>10%</sub> ''' |
− | | 0.8([[cost::2,000,000 USD]] – [[cost::760,000 USD]]) + 0.2(–[[cost::400,000 USD]] – [[cost::760,000 USD]]) = ''' [[cost::760,000 USD]] ''' = ''' EPV<sub>10%</sub> ''' | |
| |- | | |- |
− | | Conventional method (using PV as a risking measure) | + | | rowspan = 3 | Conventional method (using PV as a risking measure) || PV@ 10% = [[cost::2,000,000 USD]] |
− | | PV@ 10% = [[cost::2,000,000 USD]] | |
| |- | | |- |
− | |
| |
− |
| |
| | PV @ 18% = [[cost::1,000,000 USD]] = conventional bid to allow for risk = ''' [[cost::1,000,000 USD]] ''' | | | PV @ 18% = [[cost::1,000,000 USD]] = conventional bid to allow for risk = ''' [[cost::1,000,000 USD]] ''' |
| |- | | |- |
− | |
| |
− |
| |
| | PV @ 20% = [[cost::800,000 USD]] = more prudent bid to guard against overestimating = ''' [[cost::800,000 USD]] ''' | | | PV @ 20% = [[cost::800,000 USD]] = more prudent bid to guard against overestimating = ''' [[cost::800,000 USD]] ''' |
| |} | | |} |