App Shop Exhibit
App Shop Exhibit
App Shop Exhibit
HOURS REQUIRE
APPSHOP COST
APPSHOP DISCOUNT RATE
FIRST PROPOSAL
PV TOTAL CONTRIBUTION
BLENDED HOURLY REV RATE
FIRST ALTERNATIVE
MONTHLY REV
SECOND ALTERNATIVE
MONTHLY REV
BONUS
BONUS PROB
24
1000
$140
0.50%
$789,700
$175
$155,000
$125,000
$1,500,000
70%
MONTHS
PER MONTH
PER HOUR
PER MONTH
THIRD ALTERNATIVE
MONTHLY REV BID
PROB WINNING
GAIN-TRIANGULAR DIST
SAVINGS
< 4 MILLION
4 -6 MILLION
6 -8 MILLION
>8 MILLION
$150,000
45%
$3,200,000
0%
20%
20%
20%
$5,600,000 $12,800,000
EXCESS OF
EXCESS OF
EXCESS OF
$4,000,000
$4,000,000 +
$4,000,000 +
20% EXCESS OF
20% EXCESS OF
$6,000,000
$6,000,000 +
20% EXCESS OF
$8,000,000
Minimum (a)
Most Likely (c)
Maximum (b)
3200000
5600000
12800000
Standard c (C)
Random Number
Step1
Step2
Triangular
0.25
0.966965
7920051
11288919
11288919
0.45
0