Budget Group : Public Infrastructure Maintenance |
Total Type
|
Total
|
Mean
|
Median
|
Variance
|
Std Dev
|
|
|
|
|
Benefit Observations : 1.00 |
Benefits
|
575,000.00 |
575,000.00 |
575,000.00 |
0.00 |
0.00 |
|
LCC
|
575,000.00 |
575,000.00 |
575,000.00 |
0.00 |
0.00 |
|
Unit
|
322,677.58 |
322,677.58 |
322,677.58 |
0.00 |
0.00 |
|
EAA
|
11,481.00 |
11,481.00 |
11,481.00 |
0.00 |
0.00 |
|
Cost Observations : 1 |
OC
|
87,467.00 |
87,467.00 |
87,467.00 |
0.00 |
0.00 |
|
AOH
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
CAP
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
LCC
|
87,467.00 |
87,467.00 |
87,467.00 |
0.00 |
0.00 |
|
Unit
|
87,467.00 |
87,467.00 |
87,467.00 |
0.00 |
0.00 |
|
EAA
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
WTP Hiking Visitor |
5,200.000 |
visit |
126.00 |
110,350.00 |
110.35 |
wtp01 |
|
This estimates the willingness to pay from hiking visitors. |
Willingness To Pay |
12,400.000 |
visitor |
313.00 |
323,575.00 |
181,492.23 |
wtp02 |
|
These calculations derive from ... |
Habitat Alteration Potential |
5,200.000 |
TE species count equivs |
0.00 |
0.00 |
0.00 |
habitat01 |
|
This calculation was derived by ... |
Nature Education Capital |
7,200.000 |
visitor |
115.00 |
141,075.00 |
141,075.00 |
educate01 |
|
These calculations derive from ... |
Costs |
Material |
2,078.500 |
each |
128.00 |
41,664.50 |
41,664.50 |
mater01 |
|
This cost derives from ... |
Labor |
2,078.500 |
hour |
138.00 |
45,802.50 |
45,802.50 |
labor01 |
|
This cost derives from ... |
Budget : Public Infrastructure Operating Budget |
Total Type
|
Total
|
Mean
|
Median
|
Variance
|
Std Dev
|
|
|
|
|
Benefit Observations : 3.00 |
Benefits
|
575,000.00 |
191,666.67 |
201,375.00 |
1,000,176,458.33 |
31,625.57 |
|
LCC
|
575,000.00 |
191,666.67 |
201,375.00 |
1,000,176,458.33 |
31,625.57 |
|
Unit
|
322,677.58 |
107,559.19 |
90,111.38 |
2,250,890,458.83 |
47,443.55 |
|
EAA
|
11,481.00 |
3,827.00 |
3,866.50 |
1,576,822.75 |
1,255.72 |
|
Cost Observations : 3 |
OC
|
87,467.00 |
29,155.67 |
1,650.00 |
2,332,723,514.33 |
48,298.28 |
|
AOH
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
CAP
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
LCC
|
87,467.00 |
29,155.67 |
1,650.00 |
2,332,723,514.33 |
48,298.28 |
|
Unit
|
87,467.00 |
29,155.67 |
1,650.00 |
2,332,723,514.33 |
48,298.28 |
|
EAA
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
WTP Hiking Visitor |
5,200.000 |
visit |
126.00 |
110,350.00 |
110.35 |
wtp01 |
|
This estimates the willingness to pay from hiking visitors. |
Willingness To Pay |
12,400.000 |
visitor |
313.00 |
323,575.00 |
181,492.23 |
wtp02 |
|
These calculations derive from ... |
Habitat Alteration Potential |
5,200.000 |
TE species count equivs |
0.00 |
0.00 |
0.00 |
habitat01 |
|
This calculation was derived by ... |
Nature Education Capital |
7,200.000 |
visitor |
115.00 |
141,075.00 |
141,075.00 |
educate01 |
|
These calculations derive from ... |
Costs |
Material |
2,078.500 |
each |
128.00 |
41,664.50 |
41,664.50 |
mater01 |
|
This cost derives from ... |
Labor |
2,078.500 |
hour |
138.00 |
45,802.50 |
45,802.50 |
labor01 |
|
This cost derives from ... |
Time Period : 2007 Trailhead Maintenance |
Total Type
|
Total
|
Mean
|
Median
|
Variance
|
Std Dev
|
|
|
|
|
Benefit Observations : 1.00 |
Benefits
|
217,300.00 |
217,300.00 |
217,300.00 |
0.00 |
0.00 |
|
LCC
|
217,300.00 |
217,300.00 |
217,300.00 |
0.00 |
0.00 |
|
Unit
|
161,256.10 |
161,256.10 |
161,256.10 |
0.00 |
0.00 |
|
EAA
|
2,552.00 |
2,552.00 |
2,552.00 |
0.00 |
0.00 |
|
Cost Observations : 1 |
OC
|
84,924.00 |
84,924.00 |
84,924.00 |
0.00 |
0.00 |
|
AOH
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
CAP
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
LCC
|
84,924.00 |
84,924.00 |
84,924.00 |
0.00 |
0.00 |
|
Unit
|
84,924.00 |
84,924.00 |
84,924.00 |
0.00 |
0.00 |
|
EAA
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
WTP Hiking Visitor |
1,100.000 |
visit |
40.00 |
22,000.00 |
22.00 |
wtp01 |
|
This estimates the willingness to pay from hiking visitors. |
Willingness To Pay |
4,200.000 |
visitor |
122.00 |
127,100.00 |
93,034.10 |
wtp02 |
|
These calculations derive from ... |
Habitat Alteration Potential |
1,100.000 |
TE species count equivs |
0.00 |
0.00 |
0.00 |
habitat01 |
|
This calculation was derived by ... |
Nature Education Capital |
3,100.000 |
visitor |
44.00 |
68,200.00 |
68,200.00 |
educate01 |
|
These calculations derive from ... |
Costs |
Material |
2,022.000 |
each |
40.00 |
40,440.00 |
40,440.00 |
mater01 |
|
This cost derives from ... |
Labor |
2,022.000 |
hour |
44.00 |
44,484.00 |
44,484.00 |
labor01 |
|
This cost derives from ... |
Outcomes |
Total Type
|
Total
|
Mean
|
Median
|
Variance
|
Std Dev
|
|
|
|
|
Outcome
|
2007 National Park Trail Benefits 01
|
Benefit Observations : 1.00 |
Benefits
|
104,000.00 |
104,000.00 |
104,000.00 |
0.00 |
0.00 |
|
LCC
|
104,000.00 |
104,000.00 |
104,000.00 |
0.00 |
0.00 |
|
Unit
|
104,000.00 |
104,000.00 |
104,000.00 |
0.00 |
0.00 |
|
EAA
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
WTP Hiking Visitor |
0.000 |
visit |
20.00 |
0.00 |
0.00 |
wtp01 |
|
This estimates the willingness to pay from hiking visitors. |
Willingness To Pay |
2,000.000 |
visitor |
61.00 |
60,000.00 |
60,000.00 |
wtp02 |
|
These calculations derive from ... |
Habitat Alteration Potential |
0.000 |
TE species count equivs |
0.00 |
0.00 |
0.00 |
habitat01 |
|
This calculation was derived by ... |
Nature Education Capital |
2,000.000 |
visitor |
22.00 |
44,000.00 |
44,000.00 |
educate01 |
|
These calculations derive from ... |
Costs |
Totals
|
---
|
---
|
Total Benefit
|
LCB Benefit
|
Unit Benefit
|
EAA Benefit
|
|
|
|
Output : 2007 NPS Visitor Trailhead WTP
|
|
|
|
0.00 |
0.00 |
0.00 |
0.00 |
|
Description : Sample analysis used in a DevTreks tutorial. v210a |
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
WTP Hiking Visitor |
0.000 |
visit |
20.00 |
0.00 |
0.00 |
wtp01 |
|
This estimates the willingness to pay from hiking visitors. |
WTP Visitors to Visitor Center |
0.000 |
each |
31.00 |
0.00 |
0.00 |
wtp02 |
|
This estimates the willingness to pay from visitors who visit the visitor center. |
Habitat Alteration Potential |
0.000 |
TE species count equivs |
0.00 |
0.00 |
0.00 |
habitat01 |
|
This calculation was derived by ... |
Costs |
Output : 2007 NPS Visitor Hiker WTP
|
|
|
|
104,000.00 |
104,000.00 |
104,000.00 |
0.00 |
|
Description : Sample analysis used in a DevTreks tutorial. v210a |
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
Willingness To Pay |
2,000.000 |
visitor |
30.00 |
60,000.00 |
60,000.00 |
wtp02 |
|
These calculations derive from ... |
Nature Education Capital |
2,000.000 |
visitor |
22.00 |
44,000.00 |
44,000.00 |
educate01 |
|
These calculations derive from ... |
Costs |
Outcome
|
2007 National Park Trail Benefits 02
|
Benefit Observations : 1.00 |
Benefits
|
113,300.00 |
113,300.00 |
113,300.00 |
0.00 |
0.00 |
|
LCC
|
113,300.00 |
113,300.00 |
113,300.00 |
0.00 |
0.00 |
|
Unit
|
57,256.10 |
57,256.10 |
57,256.10 |
0.00 |
0.00 |
|
EAA
|
2,552.00 |
2,552.00 |
2,552.00 |
0.00 |
0.00 |
|
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
WTP Hiking Visitor |
1,100.000 |
visit |
20.00 |
22,000.00 |
22.00 |
wtp01 |
|
This estimates the willingness to pay from hiking visitors. |
Willingness To Pay |
2,200.000 |
visitor |
61.00 |
67,100.00 |
33,034.10 |
wtp02 |
|
These calculations derive from ... |
Habitat Alteration Potential |
1,100.000 |
TE species count equivs |
0.00 |
0.00 |
0.00 |
habitat01 |
|
This calculation was derived by ... |
Nature Education Capital |
1,100.000 |
visitor |
22.00 |
24,200.00 |
24,200.00 |
educate01 |
|
These calculations derive from ... |
Costs |
Totals
|
---
|
---
|
Total Benefit
|
LCB Benefit
|
Unit Benefit
|
EAA Benefit
|
|
|
|
Output : 2007 NPS Visitor Trailhead WTP
|
|
|
|
56,100.00 |
56,100.00 |
56.10 |
2,552.00 |
|
Description : Sample analysis used in a DevTreks tutorial. v210a |
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
WTP Hiking Visitor |
1,100.000 |
visit |
20.00 |
22,000.00 |
22.00 |
wtp01 |
|
This estimates the willingness to pay from hiking visitors. |
WTP Visitors to Visitor Center |
1,100.000 |
each |
31.00 |
34,100.00 |
34.10 |
wtp02 |
|
This estimates the willingness to pay from visitors who visit the visitor center. |
Habitat Alteration Potential |
1,100.000 |
TE species count equivs |
0.00 |
0.00 |
0.00 |
habitat01 |
|
This calculation was derived by ... |
Costs |
Output : 2007 NPS Visitor Hiker WTP
|
|
|
|
57,200.00 |
57,200.00 |
57,200.00 |
0.00 |
|
Description : Sample analysis used in a DevTreks tutorial. v210a |
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
Willingness To Pay |
1,100.000 |
visitor |
30.00 |
33,000.00 |
33,000.00 |
wtp02 |
|
These calculations derive from ... |
Nature Education Capital |
1,100.000 |
visitor |
22.00 |
24,200.00 |
24,200.00 |
educate01 |
|
These calculations derive from ... |
Costs |
Operations |
Total Type
|
Total
|
Mean
|
Median
|
Variance
|
Std Dev
|
|
|
|
|
Operation
|
2007 Trailhead Improvement 01
|
Cost Observations : 1 |
OC
|
84,000.00 |
84,000.00 |
84,000.00 |
0.00 |
0.00 |
|
AOH
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
CAP
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
LCC
|
84,000.00 |
84,000.00 |
84,000.00 |
0.00 |
0.00 |
|
Unit
|
84,000.00 |
84,000.00 |
84,000.00 |
0.00 |
0.00 |
|
EAA
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
Costs |
Material |
2,000.000 |
each |
20.00 |
40,000.00 |
40,000.00 |
mater01 |
|
This cost derives from ... |
Labor |
2,000.000 |
hour |
22.00 |
44,000.00 |
44,000.00 |
labor01 |
|
This cost derives from ... |
Totals
|
OC Cost
|
AOH Cost
|
CAP Cost
|
LCC Cost
|
Unit Cost
|
EAA Cost
|
|
|
|
Input : 2007 Trailhead Material and Labor
|
Totals
|
84,000.00 |
0.00 |
0.00 |
84,000.00 |
84,000.00 |
0.00 |
|
Description : Sample analysis used in a DevTreks tutorial. v210a |
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
Costs |
Material |
2,000.000 |
each |
20.00 |
40,000.00 |
40,000.00 |
mater01 |
|
This cost derives from ... |
Labor |
2,000.000 |
hour |
22.00 |
44,000.00 |
44,000.00 |
labor01 |
|
This cost derives from ... |
Operation
|
2007 Trailhead Improvement 02
|
Cost Observations : 1 |
OC
|
924.00 |
924.00 |
924.00 |
0.00 |
0.00 |
|
AOH
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
CAP
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
LCC
|
924.00 |
924.00 |
924.00 |
0.00 |
0.00 |
|
Unit
|
924.00 |
924.00 |
924.00 |
0.00 |
0.00 |
|
EAA
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
Costs |
Material |
22.000 |
each |
20.00 |
440.00 |
440.00 |
mater01 |
|
This cost derives from ... |
Labor |
22.000 |
hour |
22.00 |
484.00 |
484.00 |
labor01 |
|
This cost derives from ... |
Totals
|
OC Cost
|
AOH Cost
|
CAP Cost
|
LCC Cost
|
Unit Cost
|
EAA Cost
|
|
|
|
Input : 2007 Trailhead Material and Labor
|
Totals
|
924.00 |
0.00 |
0.00 |
924.00 |
924.00 |
0.00 |
|
Description : Sample analysis used in a DevTreks tutorial. v210a |
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
Costs |
Material |
22.000 |
each |
20.00 |
440.00 |
440.00 |
mater01 |
|
This cost derives from ... |
Labor |
22.000 |
hour |
22.00 |
484.00 |
484.00 |
labor01 |
|
This cost derives from ... |
Time Period : 2008 Trailhead Maintenance |
Total Type
|
Total
|
Mean
|
Median
|
Variance
|
Std Dev
|
|
|
|
|
Benefit Observations : 1.00 |
Benefits
|
156,325.00 |
156,325.00 |
156,325.00 |
0.00 |
0.00 |
|
LCC
|
156,325.00 |
156,325.00 |
156,325.00 |
0.00 |
0.00 |
|
Unit
|
71,310.10 |
71,310.10 |
71,310.10 |
0.00 |
0.00 |
|
EAA
|
3,866.50 |
3,866.50 |
3,866.50 |
0.00 |
0.00 |
|
Cost Observations : 1 |
OC
|
1,650.00 |
1,650.00 |
1,650.00 |
0.00 |
0.00 |
|
AOH
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
CAP
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
LCC
|
1,650.00 |
1,650.00 |
1,650.00 |
0.00 |
0.00 |
|
Unit
|
1,650.00 |
1,650.00 |
1,650.00 |
0.00 |
0.00 |
|
EAA
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
WTP Hiking Visitor |
1,850.000 |
visit |
42.00 |
38,850.00 |
38.85 |
wtp01 |
|
This estimates the willingness to pay from hiking visitors. |
Willingness To Pay |
3,700.000 |
visitor |
92.00 |
85,100.00 |
38,896.25 |
wtp02 |
|
These calculations derive from ... |
Habitat Alteration Potential |
1,850.000 |
TE species count equivs |
0.00 |
0.00 |
0.00 |
habitat01 |
|
This calculation was derived by ... |
Nature Education Capital |
1,850.000 |
visitor |
35.00 |
32,375.00 |
32,375.00 |
educate01 |
|
These calculations derive from ... |
Costs |
Material |
37.500 |
each |
42.00 |
787.50 |
787.50 |
mater01 |
|
This cost derives from ... |
Labor |
37.500 |
hour |
46.00 |
862.50 |
862.50 |
labor01 |
|
This cost derives from ... |
Outcomes |
Total Type
|
Total
|
Mean
|
Median
|
Variance
|
Std Dev
|
|
|
|
|
Outcome
|
2008 National Park Trail Benefits 01
|
Benefit Observations : 1.00 |
Benefits
|
80,275.00 |
80,275.00 |
80,275.00 |
0.00 |
0.00 |
|
LCC
|
80,275.00 |
80,275.00 |
80,275.00 |
0.00 |
0.00 |
|
Unit
|
36,618.70 |
36,618.70 |
36,618.70 |
0.00 |
0.00 |
|
EAA
|
1,985.50 |
1,985.50 |
1,985.50 |
0.00 |
0.00 |
|
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
WTP Hiking Visitor |
950.000 |
visit |
21.00 |
19,950.00 |
19.95 |
wtp01 |
|
This estimates the willingness to pay from hiking visitors. |
Willingness To Pay |
1,900.000 |
visitor |
46.00 |
43,700.00 |
19,973.75 |
wtp02 |
|
These calculations derive from ... |
Habitat Alteration Potential |
950.000 |
TE species count equivs |
0.00 |
0.00 |
0.00 |
habitat01 |
|
This calculation was derived by ... |
Nature Education Capital |
950.000 |
visitor |
17.50 |
16,625.00 |
16,625.00 |
educate01 |
|
These calculations derive from ... |
Costs |
Totals
|
---
|
---
|
Total Benefit
|
LCB Benefit
|
Unit Benefit
|
EAA Benefit
|
|
|
|
Output : 2008 NPS Visitor Trailhead WTP
|
|
|
|
43,700.00 |
43,700.00 |
43.70 |
1,985.50 |
|
Description : Sample analysis used in a DevTreks tutorial. v210a |
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
WTP Hiking Visitor |
950.000 |
visit |
21.00 |
19,950.00 |
19.95 |
wtp01 |
|
This estimates the willingness to pay from hiking visitors. |
WTP Visitors to Visitor Center |
950.000 |
each |
25.00 |
23,750.00 |
23.75 |
wtp02 |
|
This estimates the willingness to pay from visitors who visit the visitor center. |
Habitat Alteration Potential |
950.000 |
TE species count equivs |
0.00 |
0.00 |
0.00 |
habitat01 |
|
This calculation was derived by ... |
Costs |
Output : 2008 NPS Visitor Hiker WTP
|
|
|
|
36,575.00 |
36,575.00 |
36,575.00 |
0.00 |
|
Description : Sample analysis used in a DevTreks tutorial. v210a |
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
Willingness To Pay |
950.000 |
visitor |
21.00 |
19,950.00 |
19,950.00 |
wtp02 |
|
These calculations derive from ... |
Nature Education Capital |
950.000 |
visitor |
17.50 |
16,625.00 |
16,625.00 |
educate01 |
|
These calculations derive from ... |
Costs |
Outcome
|
2008 National Park Trail Benefits 02
|
Benefit Observations : 1.00 |
Benefits
|
76,050.00 |
76,050.00 |
76,050.00 |
0.00 |
0.00 |
|
LCC
|
76,050.00 |
76,050.00 |
76,050.00 |
0.00 |
0.00 |
|
Unit
|
34,691.40 |
34,691.40 |
34,691.40 |
0.00 |
0.00 |
|
EAA
|
1,881.00 |
1,881.00 |
1,881.00 |
0.00 |
0.00 |
|
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
WTP Hiking Visitor |
900.000 |
visit |
21.00 |
18,900.00 |
18.90 |
wtp01 |
|
This estimates the willingness to pay from hiking visitors. |
Willingness To Pay |
1,800.000 |
visitor |
46.00 |
41,400.00 |
18,922.50 |
wtp02 |
|
These calculations derive from ... |
Habitat Alteration Potential |
900.000 |
TE species count equivs |
0.00 |
0.00 |
0.00 |
habitat01 |
|
This calculation was derived by ... |
Nature Education Capital |
900.000 |
visitor |
17.50 |
15,750.00 |
15,750.00 |
educate01 |
|
These calculations derive from ... |
Costs |
Totals
|
---
|
---
|
Total Benefit
|
LCB Benefit
|
Unit Benefit
|
EAA Benefit
|
|
|
|
Output : 2008 NPS Visitor Trailhead WTP
|
|
|
|
41,400.00 |
41,400.00 |
41.40 |
1,881.00 |
|
Description : Sample analysis used in a DevTreks tutorial. v210a |
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
WTP Hiking Visitor |
900.000 |
visit |
21.00 |
18,900.00 |
18.90 |
wtp01 |
|
This estimates the willingness to pay from hiking visitors. |
WTP Visitors to Visitor Center |
900.000 |
each |
25.00 |
22,500.00 |
22.50 |
wtp02 |
|
This estimates the willingness to pay from visitors who visit the visitor center. |
Habitat Alteration Potential |
900.000 |
TE species count equivs |
0.00 |
0.00 |
0.00 |
habitat01 |
|
This calculation was derived by ... |
Costs |
Output : 2008 NPS Visitor Hiker WTP
|
|
|
|
34,650.00 |
34,650.00 |
34,650.00 |
0.00 |
|
Description : Sample analysis used in a DevTreks tutorial. v210a |
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
Willingness To Pay |
900.000 |
visitor |
21.00 |
18,900.00 |
18,900.00 |
wtp02 |
|
These calculations derive from ... |
Nature Education Capital |
900.000 |
visitor |
17.50 |
15,750.00 |
15,750.00 |
educate01 |
|
These calculations derive from ... |
Costs |
Operations |
Total Type
|
Total
|
Mean
|
Median
|
Variance
|
Std Dev
|
|
|
|
|
Operation
|
2008 Trailhead Improvement 01
|
Cost Observations : 1 |
OC
|
880.00 |
880.00 |
880.00 |
0.00 |
0.00 |
|
AOH
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
CAP
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
LCC
|
880.00 |
880.00 |
880.00 |
0.00 |
0.00 |
|
Unit
|
880.00 |
880.00 |
880.00 |
0.00 |
0.00 |
|
EAA
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
Costs |
Material |
20.000 |
each |
21.00 |
420.00 |
420.00 |
mater01 |
|
This cost derives from ... |
Labor |
20.000 |
hour |
23.00 |
460.00 |
460.00 |
labor01 |
|
This cost derives from ... |
Totals
|
OC Cost
|
AOH Cost
|
CAP Cost
|
LCC Cost
|
Unit Cost
|
EAA Cost
|
|
|
|
Input : 2008 Trailhead Material and Labor
|
Totals
|
880.00 |
0.00 |
0.00 |
880.00 |
880.00 |
0.00 |
|
Description : Sample analysis used in a DevTreks tutorial. v210a |
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
Costs |
Material |
20.000 |
each |
21.00 |
420.00 |
420.00 |
mater01 |
|
This cost derives from ... |
Labor |
20.000 |
hour |
23.00 |
460.00 |
460.00 |
labor01 |
|
This cost derives from ... |
Operation
|
2008 Trailhead Improvement 02
|
Cost Observations : 1 |
OC
|
770.00 |
770.00 |
770.00 |
0.00 |
0.00 |
|
AOH
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
CAP
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
LCC
|
770.00 |
770.00 |
770.00 |
0.00 |
0.00 |
|
Unit
|
770.00 |
770.00 |
770.00 |
0.00 |
0.00 |
|
EAA
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
Costs |
Material |
17.500 |
each |
21.00 |
367.50 |
367.50 |
mater01 |
|
This cost derives from ... |
Labor |
17.500 |
hour |
23.00 |
402.50 |
402.50 |
labor01 |
|
This cost derives from ... |
Totals
|
OC Cost
|
AOH Cost
|
CAP Cost
|
LCC Cost
|
Unit Cost
|
EAA Cost
|
|
|
|
Input : 2008 Trailhead Material and Labor
|
Totals
|
770.00 |
0.00 |
0.00 |
770.00 |
770.00 |
0.00 |
|
Description : Sample analysis used in a DevTreks tutorial. v210a |
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
Costs |
Material |
17.500 |
each |
21.00 |
367.50 |
367.50 |
mater01 |
|
This cost derives from ... |
Labor |
17.500 |
hour |
23.00 |
402.50 |
402.50 |
labor01 |
|
This cost derives from ... |
Time Period : 2009 Trailhead Maintenance |
Total Type
|
Total
|
Mean
|
Median
|
Variance
|
Std Dev
|
|
|
|
|
Benefit Observations : 1.00 |
Benefits
|
201,375.00 |
201,375.00 |
201,375.00 |
0.00 |
0.00 |
|
LCC
|
201,375.00 |
201,375.00 |
201,375.00 |
0.00 |
0.00 |
|
Unit
|
90,111.38 |
90,111.38 |
90,111.38 |
0.00 |
0.00 |
|
EAA
|
5,062.50 |
5,062.50 |
5,062.50 |
0.00 |
0.00 |
|
Cost Observations : 1 |
OC
|
893.00 |
893.00 |
893.00 |
0.00 |
0.00 |
|
AOH
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
CAP
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
LCC
|
893.00 |
893.00 |
893.00 |
0.00 |
0.00 |
|
Unit
|
893.00 |
893.00 |
893.00 |
0.00 |
0.00 |
|
EAA
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
WTP Hiking Visitor |
2,250.000 |
visit |
44.00 |
49,500.00 |
49.50 |
wtp01 |
|
This estimates the willingness to pay from hiking visitors. |
Willingness To Pay |
4,500.000 |
visitor |
99.00 |
111,375.00 |
49,561.88 |
wtp02 |
|
These calculations derive from ... |
Habitat Alteration Potential |
2,250.000 |
TE species count equivs |
0.00 |
0.00 |
0.00 |
habitat01 |
|
This calculation was derived by ... |
Nature Education Capital |
2,250.000 |
visitor |
36.00 |
40,500.00 |
40,500.00 |
educate01 |
|
These calculations derive from ... |
Costs |
Material |
19.000 |
each |
46.00 |
437.00 |
437.00 |
mater01 |
|
This cost derives from ... |
Labor |
19.000 |
hour |
48.00 |
456.00 |
456.00 |
labor01 |
|
This cost derives from ... |
Outcomes |
Total Type
|
Total
|
Mean
|
Median
|
Variance
|
Std Dev
|
|
|
|
|
Outcome
|
2009 National Park Trail Benefits 01
|
Benefit Observations : 1.00 |
Benefits
|
107,400.00 |
107,400.00 |
107,400.00 |
0.00 |
0.00 |
|
LCC
|
107,400.00 |
107,400.00 |
107,400.00 |
0.00 |
0.00 |
|
Unit
|
48,059.40 |
48,059.40 |
48,059.40 |
0.00 |
0.00 |
|
EAA
|
2,700.00 |
2,700.00 |
2,700.00 |
0.00 |
0.00 |
|
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
WTP Hiking Visitor |
1,200.000 |
visit |
22.00 |
26,400.00 |
26.40 |
wtp01 |
|
This estimates the willingness to pay from hiking visitors. |
Willingness To Pay |
2,400.000 |
visitor |
49.50 |
59,400.00 |
26,433.00 |
wtp02 |
|
These calculations derive from ... |
Habitat Alteration Potential |
1,200.000 |
TE species count equivs |
0.00 |
0.00 |
0.00 |
habitat01 |
|
This calculation was derived by ... |
Nature Education Capital |
1,200.000 |
visitor |
18.00 |
21,600.00 |
21,600.00 |
educate01 |
|
These calculations derive from ... |
Costs |
Totals
|
---
|
---
|
Total Benefit
|
LCB Benefit
|
Unit Benefit
|
EAA Benefit
|
|
|
|
Output : 2009 NPS Visitor Trailhead WTP
|
|
|
|
59,400.00 |
59,400.00 |
59.40 |
2,700.00 |
|
Description : Sample analysis used in a DevTreks tutorial. v210a |
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
WTP Hiking Visitor |
1,200.000 |
visit |
22.00 |
26,400.00 |
26.40 |
wtp01 |
|
This estimates the willingness to pay from hiking visitors. |
WTP Visitors to Visitor Center |
1,200.000 |
each |
27.50 |
33,000.00 |
33.00 |
wtp02 |
|
This estimates the willingness to pay from visitors who visit the visitor center. |
Habitat Alteration Potential |
1,200.000 |
TE species count equivs |
0.00 |
0.00 |
0.00 |
habitat01 |
|
This calculation was derived by ... |
Costs |
Output : 2009 NPS Visitor Hiker WTP
|
|
|
|
48,000.00 |
48,000.00 |
48,000.00 |
0.00 |
|
Description : Sample analysis used in a DevTreks tutorial. v210a |
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
Willingness To Pay |
1,200.000 |
visitor |
22.00 |
26,400.00 |
26,400.00 |
wtp02 |
|
These calculations derive from ... |
Nature Education Capital |
1,200.000 |
visitor |
18.00 |
21,600.00 |
21,600.00 |
educate01 |
|
These calculations derive from ... |
Costs |
Outcome
|
2009 National Park Trail Benefits 01
|
Benefit Observations : 1.00 |
Benefits
|
93,975.00 |
93,975.00 |
93,975.00 |
0.00 |
0.00 |
|
LCC
|
93,975.00 |
93,975.00 |
93,975.00 |
0.00 |
0.00 |
|
Unit
|
42,051.98 |
42,051.98 |
42,051.98 |
0.00 |
0.00 |
|
EAA
|
2,362.50 |
2,362.50 |
2,362.50 |
0.00 |
0.00 |
|
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
WTP Hiking Visitor |
1,050.000 |
visit |
22.00 |
23,100.00 |
23.10 |
wtp01 |
|
This estimates the willingness to pay from hiking visitors. |
Willingness To Pay |
2,100.000 |
visitor |
49.50 |
51,975.00 |
23,128.88 |
wtp02 |
|
These calculations derive from ... |
Habitat Alteration Potential |
1,050.000 |
TE species count equivs |
0.00 |
0.00 |
0.00 |
habitat01 |
|
This calculation was derived by ... |
Nature Education Capital |
1,050.000 |
visitor |
18.00 |
18,900.00 |
18,900.00 |
educate01 |
|
These calculations derive from ... |
Costs |
Totals
|
---
|
---
|
Total Benefit
|
LCB Benefit
|
Unit Benefit
|
EAA Benefit
|
|
|
|
Output : 2009 NPS Visitor Trailhead WTP
|
|
|
|
51,975.00 |
51,975.00 |
51.98 |
2,362.50 |
|
Description : Sample analysis used in a DevTreks tutorial. v210a |
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
WTP Hiking Visitor |
1,050.000 |
visit |
22.00 |
23,100.00 |
23.10 |
wtp01 |
|
This estimates the willingness to pay from hiking visitors. |
WTP Visitors to Visitor Center |
1,050.000 |
each |
27.50 |
28,875.00 |
28.88 |
wtp02 |
|
This estimates the willingness to pay from visitors who visit the visitor center. |
Habitat Alteration Potential |
1,050.000 |
TE species count equivs |
0.00 |
0.00 |
0.00 |
habitat01 |
|
This calculation was derived by ... |
Costs |
Output : 2009 NPS Visitor Hiker WTP
|
|
|
|
42,000.00 |
42,000.00 |
42,000.00 |
0.00 |
|
Description : Sample analysis used in a DevTreks tutorial. v210a |
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
Willingness To Pay |
1,050.000 |
visitor |
22.00 |
23,100.00 |
23,100.00 |
wtp02 |
|
These calculations derive from ... |
Nature Education Capital |
1,050.000 |
visitor |
18.00 |
18,900.00 |
18,900.00 |
educate01 |
|
These calculations derive from ... |
Costs |
Operations |
Total Type
|
Total
|
Mean
|
Median
|
Variance
|
Std Dev
|
|
|
|
|
Operation
|
2009 Trailhead Improvement 01
|
Cost Observations : 1 |
OC
|
423.00 |
423.00 |
423.00 |
0.00 |
0.00 |
|
AOH
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
CAP
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
LCC
|
423.00 |
423.00 |
423.00 |
0.00 |
0.00 |
|
Unit
|
423.00 |
423.00 |
423.00 |
0.00 |
0.00 |
|
EAA
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
Costs |
Material |
9.000 |
each |
23.00 |
207.00 |
207.00 |
mater01 |
|
This cost derives from ... |
Labor |
9.000 |
hour |
24.00 |
216.00 |
216.00 |
labor01 |
|
This cost derives from ... |
Totals
|
OC Cost
|
AOH Cost
|
CAP Cost
|
LCC Cost
|
Unit Cost
|
EAA Cost
|
|
|
|
Input : 2009 Trailhead Material and Labor
|
Totals
|
423.00 |
0.00 |
0.00 |
423.00 |
423.00 |
0.00 |
|
Description : Sample analysis used in a DevTreks tutorial. v210a |
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
Costs |
Material |
9.000 |
each |
23.00 |
207.00 |
207.00 |
mater01 |
|
This cost derives from ... |
Labor |
9.000 |
hour |
24.00 |
216.00 |
216.00 |
labor01 |
|
This cost derives from ... |
Operation
|
2009 Trailhead Improvement 02
|
Cost Observations : 1 |
OC
|
470.00 |
470.00 |
470.00 |
0.00 |
0.00 |
|
AOH
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
CAP
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
LCC
|
470.00 |
470.00 |
470.00 |
0.00 |
0.00 |
|
Unit
|
470.00 |
470.00 |
470.00 |
0.00 |
0.00 |
|
EAA
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
Costs |
Material |
10.000 |
each |
23.00 |
230.00 |
230.00 |
mater01 |
|
This cost derives from ... |
Labor |
10.000 |
hour |
24.00 |
240.00 |
240.00 |
labor01 |
|
This cost derives from ... |
Totals
|
OC Cost
|
AOH Cost
|
CAP Cost
|
LCC Cost
|
Unit Cost
|
EAA Cost
|
|
|
|
Input : 2009 Trailhead Material and Labor
|
Totals
|
470.00 |
0.00 |
0.00 |
470.00 |
470.00 |
0.00 |
|
Description : Sample analysis used in a DevTreks tutorial. v210a |
SubBOrC Name
|
SubBOrC Amount
|
SubBOrC Unit
|
SubBOrC Price
|
SubBOrC Total
|
SubBOrC Unit Total
|
SubBOrC Label
|
|
Benefits |
Costs |
Material |
10.000 |
each |
23.00 |
230.00 |
230.00 |
mater01 |
|
This cost derives from ... |
Labor |
10.000 |
hour |
24.00 |
240.00 |
240.00 |
labor01 |
|
This cost derives from ... |