Budget Group : Earned Value Management Examples |
Document Status : underrevision |
Description : Sample data set used in a DevTreks Earned Value Management Tutorial. |
Label : EVM01 |
Budget Type : 0 |
Date : 11/07/2013 |
Last Changed : 11/7/2013 12:00:00 AM |
Budget :EVM 01 Planned Budget |
Label 1
|
Label 2
|
Last Modif.
|
Init. Value
|
Salv. Value
|
Interest Rates
|
Nom. Rate |
Real Rate |
A100 |
none |
12/30/2013 12:00:00 AM |
0.0000 |
0.0000 |
|
0.0300 |
0.0050 |
Description
Sample data set used in a DevTreks EVM tutorial. |
Time Period : 2013 Rail Road Planned Maintenance |
Ending Date
|
Common Ref.?
|
Discount?
|
Enterprise Amt.
|
Enter. Unit
|
Growth Type
|
Growth Periods
|
12/31/2013 |
True |
True |
1 |
each |
0 |
0 |
Time Period
|
2013 Planned Time Period |
Last Changed
|
11/7/2013 12:00:00 AM |
Description
Sample data set used in a DevTreks tutorial. v141a |
Label
|
none |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
Overhead Factor
|
0 |
Revenues |
Outcome : 2013, Q1 RR Track Planned |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
03/30/2013 |
A1010 |
1 |
mile |
1 |
0.0000 |
0.0000 |
0 |
Description
Sample railroad track Q1 installation used in an EVM tutorial. |
Times |
Compos Amount |
Compos Unit |
Output Amount |
Output Unit |
Output Price |
Total Revenue |
Annual Total |
Date Received |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
INCENT Total |
Annual Total |
Output : 2013 RR Track Label : EVM2 |
1 |
1 |
each |
1 |
mile |
500000.0000 |
500,000.00 |
|
Description
This output is used to value the progress in the installation of rail road tracks. |
Interest |
12,426.98 |
|
3/7/2013 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
512,426.98 |
|
Output : 2013 RR Track Site Prep Label : EVM1 |
1 |
1 |
each |
1 |
mile |
500000.0000 |
500,000.00 |
|
Description
This output is used to value the progress in rail road track site preparation. |
Interest |
12,426.98 |
|
3/7/2013 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
512,426.98 |
|
Revenue Interest - Outcome |
24,853.96 |
24,853.96 |
Total Revenue - Outcome |
1,024,853.96 |
1,024,853.96 |
Total Incentive-Adjusted Revenues - Outcome |
1,024,853.96 |
1,024,853.96 |
Outcome : 2013, Q2 RR Track Planned |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
06/30/2013 |
A1010 |
1 |
mile |
1 |
0.0000 |
0.0000 |
0 |
Description
Sample railroad track Q1 installation used in an EVM tutorial. |
Times |
Compos Amount |
Compos Unit |
Output Amount |
Output Unit |
Output Price |
Total Revenue |
Annual Total |
Date Received |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
INCENT Total |
Annual Total |
Output : 2013 RR Track Label : EVM2 |
1 |
1 |
each |
1 |
mile |
500000.0000 |
500,000.00 |
|
Description
This output is used to value the progress in the installation of rail road tracks. |
Interest |
8,570.75 |
|
6/7/2013 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
508,570.75 |
|
Output : 2013 RR Track Site Prep Label : EVM1 |
1 |
1 |
each |
1 |
mile |
500000.0000 |
500,000.00 |
|
Description
This output is used to value the progress in rail road track site preparation. |
Interest |
8,570.75 |
|
6/7/2013 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
508,570.75 |
|
Revenue Interest - Outcome |
17,141.50 |
17,141.50 |
Total Revenue - Outcome |
1,017,141.50 |
1,017,141.50 |
Total Incentive-Adjusted Revenues - Outcome |
1,017,141.50 |
1,017,141.50 |
Outcome : 2013, Q3 RR Track Planned |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
09/30/2013 |
A1010 |
1 |
mile |
1 |
0.0000 |
0.0000 |
0 |
Description
Sample railroad track Q1 installation used in an EVM tutorial. |
Times |
Compos Amount |
Compos Unit |
Output Amount |
Output Unit |
Output Price |
Total Revenue |
Annual Total |
Date Received |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
INCENT Total |
Annual Total |
Output : 2013 RR Track Label : EVM2 |
1 |
1 |
each |
1 |
mile |
500000.0000 |
500,000.00 |
|
Description
This output is used to value the progress in the installation of rail road tracks. |
Interest |
4,743.54 |
|
9/7/2013 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
504,743.54 |
|
Output : 2013 RR Track Site Prep Label : EVM1 |
1 |
1 |
each |
1 |
mile |
500000.0000 |
500,000.00 |
|
Description
This output is used to value the progress in rail road track site preparation. |
Interest |
4,743.54 |
|
9/7/2013 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
504,743.54 |
|
Revenue Interest - Outcome |
9,487.08 |
9,487.08 |
Total Revenue - Outcome |
1,009,487.08 |
1,009,487.08 |
Total Incentive-Adjusted Revenues - Outcome |
1,009,487.08 |
1,009,487.08 |
Outcome : 2013, Q4 RR Track Planned |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2013 |
A1010 |
1 |
mile |
1 |
0.0000 |
0.0000 |
0 |
Description
Sample railroad track Q1 installation used in an EVM tutorial. |
Times |
Compos Amount |
Compos Unit |
Output Amount |
Output Unit |
Output Price |
Total Revenue |
Annual Total |
Date Received |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
INCENT Total |
Annual Total |
Output : 2013 RR Track Label : EVM2 |
1 |
1 |
each |
1 |
mile |
500000.0000 |
500,000.00 |
|
Description
This output is used to value the progress in the installation of rail road tracks. |
Interest |
986.26 |
|
12/7/2013 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
500,986.26 |
|
Output : 2013 RR Track Site Prep Label : EVM1 |
1 |
1 |
each |
1 |
mile |
500000.0000 |
500,000.00 |
|
Description
This output is used to value the progress in rail road track site preparation. |
Interest |
986.26 |
|
12/7/2013 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
500,986.26 |
|
Revenue Interest - Outcome |
1,972.52 |
1,972.52 |
Total Revenue - Outcome |
1,001,972.52 |
1,001,972.52 |
Total Incentive-Adjusted Revenues - Outcome |
1,001,972.52 |
1,001,972.52 |
|
Totals
|
Annual Totals
|
Total Revenue -Time Period |
4,053,455.07 |
4,053,455.07 |
Total Incentive Ben -Time Period |
4,053,455.07 |
4,053,455.07 |
Costs |
Operation : 2013 Rail Road Maintenance, Q1 Planned |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
03/30/2013 |
0120 |
1 |
mile |
1 |
0.0000 |
0.0000 |
0 |
Description
This operation is used to test Progress life cycle assessments. |
Date Applied
|
Times
|
OH Used?
|
Amount
|
Unit
|
Price
|
Total |
Annual Total |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
|
INCENT Total |
Annual Total |
Input : 2013 RR Track Op Bud Label : EVM3 |
03/01/2013 |
1 |
False |
1 |
mile |
565.0000 |
565.00 |
|
Allocated OH |
1 |
mile |
4.8400 |
4.84 |
|
Capital |
0 |
mile |
0.0000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
584.29 |
|
Description
This input is used to maintain rail road tracks. |
Input : 2013 RR Track Site Prep Op Bud Label : EVM4 |
03/01/2013 |
1 |
False |
1 |
mile |
265.0000 |
265.00 |
|
Allocated OH |
1 |
mile |
15.7300 |
15.73 |
|
Capital |
0 |
mile |
0.0000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
287.85 |
|
Description
This input is used for rail road track site preparation. |
Operating Cost Interest |
21.05 |
21.05 |
Total Operating Costs - Operation |
851.05 |
851.05 |
Allocated Overhead Cost Interest |
0.52 |
0.52 |
Total Allocated Overhead Costs - Operation |
21.09 |
21.09 |
Capital Cost Interest |
0.00 |
0.00 |
Total Capital Costs - Operation |
0.00 |
0.00 |
Total Incentive-Adjusted Costs - Operation |
872.14 |
872.14 |
Operation : 2013 Rail Road Maintenance, Q2 Planned |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
06/30/2013 |
0120 |
1 |
mile |
1 |
0.0000 |
0.0000 |
0 |
Description
This operation is used to test Progress life cycle assessments. |
Date Applied
|
Times
|
OH Used?
|
Amount
|
Unit
|
Price
|
Total |
Annual Total |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
|
INCENT Total |
Annual Total |
Input : 2013 RR Track Op Bud Label : EVM3 |
06/01/2013 |
1 |
False |
1 |
mile |
565.0000 |
565.00 |
|
Allocated OH |
1 |
mile |
4.8400 |
4.84 |
|
Capital |
0 |
mile |
0.0000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
579.89 |
|
Description
This input is used to maintain rail road tracks. |
Input : 2013 RR Track Site Prep Op Bud Label : EVM4 |
06/01/2013 |
1 |
False |
1 |
mile |
265.0000 |
265.00 |
|
Allocated OH |
1 |
mile |
15.7300 |
15.73 |
|
Capital |
0 |
mile |
0.0000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
285.68 |
|
Description
This input is used for rail road track site preparation. |
Operating Cost Interest |
14.64 |
14.64 |
Total Operating Costs - Operation |
844.64 |
844.64 |
Allocated Overhead Cost Interest |
0.36 |
0.36 |
Total Allocated Overhead Costs - Operation |
20.93 |
20.93 |
Capital Cost Interest |
0.00 |
0.00 |
Total Capital Costs - Operation |
0.00 |
0.00 |
Total Incentive-Adjusted Costs - Operation |
865.58 |
865.58 |
Operation : 2013 Rail Road Maintenance, Q3 Planned |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
09/30/2013 |
0120 |
1 |
mile |
1 |
0.0000 |
0.0000 |
0 |
Description
This operation is used to test Progress life cycle assessments. |
Date Applied
|
Times
|
OH Used?
|
Amount
|
Unit
|
Price
|
Total |
Annual Total |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
|
INCENT Total |
Annual Total |
Input : 2013 RR Track Op Bud Label : EVM3 |
09/01/2013 |
1 |
False |
1 |
mile |
565.0000 |
565.00 |
|
Allocated OH |
1 |
mile |
4.8400 |
4.84 |
|
Capital |
0 |
mile |
0.0000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
575.53 |
|
Description
This input is used to maintain rail road tracks. |
Input : 2013 RR Track Site Prep Op Bud Label : EVM4 |
09/01/2013 |
1 |
False |
1 |
mile |
265.0000 |
265.00 |
|
Allocated OH |
1 |
mile |
15.7300 |
15.73 |
|
Capital |
0 |
mile |
0.0000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
283.53 |
|
Description
This input is used for rail road track site preparation. |
Operating Cost Interest |
8.29 |
8.29 |
Total Operating Costs - Operation |
838.29 |
838.29 |
Allocated Overhead Cost Interest |
0.21 |
0.21 |
Total Allocated Overhead Costs - Operation |
20.78 |
20.78 |
Capital Cost Interest |
0.00 |
0.00 |
Total Capital Costs - Operation |
0.00 |
0.00 |
Total Incentive-Adjusted Costs - Operation |
859.06 |
859.06 |
Operation : 2013 Rail Road Maintenance, Q4 Planned |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
12/31/2013 |
0120 |
1 |
mile |
1 |
0.0000 |
0.0000 |
0 |
Description
This operation is used to test Progress life cycle assessments. |
Date Applied
|
Times
|
OH Used?
|
Amount
|
Unit
|
Price
|
Total |
Annual Total |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
|
INCENT Total |
Annual Total |
Input : 2013 RR Track Op Bud Label : EVM3 |
12/01/2013 |
1 |
False |
1 |
mile |
565.0000 |
565.00 |
|
Allocated OH |
1 |
mile |
4.8400 |
4.84 |
|
Capital |
0 |
mile |
0.0000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
571.25 |
|
Description
This input is used to maintain rail road tracks. |
Input : 2013 RR Track Site Prep Op Bud Label : EVM4 |
12/01/2013 |
1 |
False |
1 |
mile |
265.0000 |
265.00 |
|
Allocated OH |
1 |
mile |
15.7300 |
15.73 |
|
Capital |
0 |
mile |
0.0000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
281.42 |
|
Description
This input is used for rail road track site preparation. |
Operating Cost Interest |
2.05 |
2.05 |
Total Operating Costs - Operation |
832.05 |
832.05 |
Allocated Overhead Cost Interest |
0.05 |
0.05 |
Total Allocated Overhead Costs - Operation |
20.62 |
20.62 |
Capital Cost Interest |
0.00 |
0.00 |
Total Capital Costs - Operation |
0.00 |
0.00 |
Total Incentive-Adjusted Costs - Operation |
852.67 |
852.67 |
Operating Costs (OC) |
Total Operating Costs -Time Period |
3,366.03 |
3,366.03 |
Net Operating Profits -Time Period |
4,050,089.04 |
4,050,089.04 |
Allocated Overhead Costs (AOH) |
Total Allocated Overhead Costs -Time Period |
83.42 |
83.42 |
Net Operating and Overhead Profits -Time Period |
4,050,005.62 |
4,050,005.62 |
Capital Costs (CAP) |
Total Capital Costs -Time Period |
0.00 |
0.00 |
Net Profits -Time Period |
4,050,005.62 |
4,050,005.62 |
Incentive Costs (INCENT) |
Total Incentive Costs -Time Period |
3,449.45 |
3,449.45 |
Net Incentive Profits -Time Period |
4,050,005.62 |
4,050,005.62 |
Budget Totals and Nets
|
Totals
|
Annual Totals
|
Total Revenue -Budget |
4,053,455.07 |
4,053,455.07 |
Total Operating Costs -Budget |
3,366.03 |
3,366.03 |
Net Operating Profits -Budget |
4,050,089.04 |
4,050,089.04 |
Total Allocated Overhead Costs -Budget |
83.42 |
83.42 |
Net Operating and Overhead Profits -Budget |
4,050,005.62 |
4,050,005.62 |
Total Capital Expenditure Costs -Budget |
0.00 |
0.00 |
Net Profits -Budget |
4,050,005.62 |
4,050,005.62 |
Equivalent Annual Annuity -Budget |
4050005.62 |
Total Incentive Ben -Budget |
4,053,455.07 |
4,053,455.07 |
Total Incentive Costs -Budget |
3,449.45 |
3,449.45 |
Net Incentive Profits -Budget |
4,050,005.62 |
4,050,005.62 |
Budget :EVM 02 Actual Budget |
Label 1
|
Label 2
|
Last Modif.
|
Init. Value
|
Salv. Value
|
Interest Rates
|
Nom. Rate |
Real Rate |
A100 |
none |
12/30/2013 12:00:00 AM |
0.0000 |
0.0000 |
|
0.0300 |
0.0050 |
Description
Sample data set used in a DevTreks EVM tutorial. |
Time Period : 2013 RR Actual RR Maintenance |
Ending Date
|
Common Ref.?
|
Discount?
|
Enterprise Amt.
|
Enter. Unit
|
Growth Type
|
Growth Periods
|
12/31/2013 |
True |
True |
1 |
each |
0 |
0 |
Time Period
|
2013 Actual Time Period |
Last Changed
|
11/7/2013 12:00:00 AM |
Description
Sample data set used in a DevTreks EVM tutorial. v141a |
Label
|
none |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
Overhead Factor
|
0 |
Revenues |
Outcome : 2013, Q1 RR Track Actual |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
03/30/2013 |
A1010 |
0.33 |
mile |
1 |
0.0000 |
0.0000 |
0 |
Description
Sample railroad track Q1 installation used in an EVM tutorial. |
Times |
Compos Amount |
Compos Unit |
Output Amount |
Output Unit |
Output Price |
Total Revenue |
Annual Total |
Date Received |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
INCENT Total |
Annual Total |
Output : 2013 RR Track Label : EVM2 |
1 |
1 |
each |
1 |
mile |
500000.0000 |
500,000.00 |
|
Description
This output is used to value the progress in the installation of rail road tracks. |
Interest |
12,426.98 |
|
3/7/2013 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
512,426.98 |
|
Output : 2013 RR Track Site Prep Label : EVM1 |
1 |
1 |
each |
1 |
mile |
500000.0000 |
500,000.00 |
|
Description
This output is used to value the progress in rail road track site preparation. |
Interest |
12,426.98 |
|
3/7/2013 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
512,426.98 |
|
Revenue Interest - Outcome |
8,201.81 |
8,201.81 |
Total Revenue - Outcome |
338,201.81 |
338,201.81 |
Total Incentive-Adjusted Revenues - Outcome |
338,201.81 |
338,201.81 |
Outcome : 2013, Q2 RR Track Actual |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
06/30/2013 |
A1010 |
0.333 |
mile |
1 |
0.0000 |
0.0000 |
0 |
Description
Sample railroad track Q1 installation used in an EVM tutorial. |
Times |
Compos Amount |
Compos Unit |
Output Amount |
Output Unit |
Output Price |
Total Revenue |
Annual Total |
Date Received |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
INCENT Total |
Annual Total |
Output : 2013 RR Track Label : EVM2 |
1 |
1 |
each |
1 |
mile |
500000.0000 |
500,000.00 |
|
Description
This output is used to value the progress in the installation of rail road tracks. |
Interest |
8,570.75 |
|
6/7/2013 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
508,570.75 |
|
Output : 2013 RR Track Site Prep Label : EVM1 |
1 |
1 |
each |
1 |
mile |
500000.0000 |
500,000.00 |
|
Description
This output is used to value the progress in rail road track site preparation. |
Interest |
8,570.75 |
|
6/7/2013 12:00:00 AM |
Incentive Amount
|
0.0000 |
Incentive Rate
|
0 |
|
Total Output Revenue |
508,570.75 |
|
Revenue Interest - Outcome |
5,708.12 |
5,708.12 |
Total Revenue - Outcome |
338,708.12 |
338,708.12 |
Total Incentive-Adjusted Revenues - Outcome |
338,708.12 |
338,708.12 |
Outcome : 2013, Q3 RR Track Actual |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
09/30/2013 |
A1010 |
0.333 |
mile |
1 |
0.0000 |
0.0000 |
0 |
Description
Sample railroad track Q1 installation used in an EVM tutorial. |
Times |
Compos Amount |
Compos Unit |
Output Amount |
Output Unit |
Output Price |
Total Revenue |
Annual Total |
Date Received |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
INCENT Total |
Annual Total |
Revenue Interest - Outcome |
0.00 |
0.00 |
Total Revenue - Outcome |
0.00 |
0.00 |
Total Incentive-Adjusted Revenues - Outcome |
0.00 |
0.00 |
|
Totals
|
Annual Totals
|
Total Revenue -Time Period |
676,909.93 |
676,909.93 |
Total Incentive Ben -Time Period |
676,909.93 |
676,909.93 |
Costs |
Operation : 2013 Rail Road Maintenance, Q1 Actual |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
03/30/2013 |
0120 |
1 |
mile |
1 |
0.0000 |
0.0000 |
0 |
Description
This operation is used to test Progress life cycle assessments. |
Date Applied
|
Times
|
OH Used?
|
Amount
|
Unit
|
Price
|
Total |
Annual Total |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
|
INCENT Total |
Annual Total |
Input : 2013 RR Track Op Bud Label : EVM3 |
03/01/2013 |
1 |
False |
1.5 |
mile |
565.0000 |
847.50 |
|
Allocated OH |
1.5 |
mile |
4.8400 |
7.26 |
|
Capital |
0 |
mile |
0.0000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
876.44 |
|
Description
This input is used to maintain rail road tracks. |
Input : 2013 RR Track Site Prep Op Bud Label : EVM4 |
03/01/2013 |
1 |
False |
1.5 |
mile |
265.0000 |
397.50 |
|
Allocated OH |
1.5 |
mile |
15.7300 |
23.60 |
|
Capital |
0 |
mile |
0.0000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
431.77 |
|
Description
This input is used for rail road track site preparation. |
Operating Cost Interest |
31.57 |
31.57 |
Total Operating Costs - Operation |
1,276.57 |
1,276.57 |
Allocated Overhead Cost Interest |
0.78 |
0.78 |
Total Allocated Overhead Costs - Operation |
31.64 |
31.64 |
Capital Cost Interest |
0.00 |
0.00 |
Total Capital Costs - Operation |
0.00 |
0.00 |
Total Incentive-Adjusted Costs - Operation |
1,308.21 |
1,308.21 |
Operation : 2013 Rail Road Maintenance, Q2 Actual |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
06/30/2013 |
0120 |
1 |
mile |
1 |
0.0000 |
0.0000 |
0 |
Description
This operation is used to test Progress life cycle assessments. |
Date Applied
|
Times
|
OH Used?
|
Amount
|
Unit
|
Price
|
Total |
Annual Total |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
|
INCENT Total |
Annual Total |
Input : 2013 RR Track Op Bud Label : EVM3 |
06/01/2013 |
1 |
False |
0.75 |
mile |
565.0000 |
423.75 |
|
Allocated OH |
0.75 |
mile |
4.8400 |
3.63 |
|
Capital |
0 |
mile |
0.0000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
434.92 |
|
Description
This input is used to maintain rail road tracks. |
Input : 2013 RR Track Site Prep Op Bud Label : EVM4 |
06/01/2013 |
1 |
False |
0.75 |
mile |
265.0000 |
198.75 |
|
Allocated OH |
0.75 |
mile |
15.7300 |
11.80 |
|
Capital |
0 |
mile |
0.0000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
214.26 |
|
Description
This input is used for rail road track site preparation. |
Operating Cost Interest |
10.98 |
10.98 |
Total Operating Costs - Operation |
633.48 |
633.48 |
Allocated Overhead Cost Interest |
0.27 |
0.27 |
Total Allocated Overhead Costs - Operation |
15.70 |
15.70 |
Capital Cost Interest |
0.00 |
0.00 |
Total Capital Costs - Operation |
0.00 |
0.00 |
Total Incentive-Adjusted Costs - Operation |
649.18 |
649.18 |
Operation : 2013 Rail Road Maintenance, Q3 Actual |
Ending Date
|
Label
|
Amount
|
Unit
|
Life
|
SalvageValue
|
Incent Amount
|
Incent Rate
|
09/30/2013 |
0120 |
1 |
mile |
1 |
0.0000 |
0.0000 |
0 |
Description
This operation is used to test Progress life cycle assessments. |
Date Applied
|
Times
|
OH Used?
|
Amount
|
Unit
|
Price
|
Total |
Annual Total |
Incentive |
Incent. Amount
|
Incent. Rate
|
|
|
|
INCENT Total |
Annual Total |
Input : 2013 RR Track Op Bud Label : EVM3 |
09/01/2013 |
1 |
False |
0.5 |
mile |
565.0000 |
282.50 |
|
Allocated OH |
0.5 |
mile |
4.8400 |
2.42 |
|
Capital |
0 |
mile |
0.0000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
287.76 |
|
Description
This input is used to maintain rail road tracks. |
Input : 2013 RR Track Site Prep Op Bud Label : EVM4 |
09/01/2013 |
1 |
False |
0.5 |
mile |
265.0000 |
132.50 |
|
Allocated OH |
0.5 |
mile |
15.7300 |
7.87 |
|
Capital |
0 |
mile |
0.0000 |
0.00 |
|
Incentive |
0.0000 |
0 |
|
|
|
141.77 |
|
Description
This input is used for rail road track site preparation. |
Operating Cost Interest |
4.14 |
4.14 |
Total Operating Costs - Operation |
419.14 |
419.14 |
Allocated Overhead Cost Interest |
0.10 |
0.10 |
Total Allocated Overhead Costs - Operation |
10.39 |
10.39 |
Capital Cost Interest |
0.00 |
0.00 |
Total Capital Costs - Operation |
0.00 |
0.00 |
Total Incentive-Adjusted Costs - Operation |
429.53 |
429.53 |
Operating Costs (OC) |
Total Operating Costs -Time Period |
2,329.20 |
2,329.20 |
Net Operating Profits -Time Period |
674,580.73 |
674,580.73 |
Allocated Overhead Costs (AOH) |
Total Allocated Overhead Costs -Time Period |
57.72 |
57.72 |
Net Operating and Overhead Profits -Time Period |
674,523.01 |
674,523.01 |
Capital Costs (CAP) |
Total Capital Costs -Time Period |
0.00 |
0.00 |
Net Profits -Time Period |
674,523.01 |
674,523.01 |
Incentive Costs (INCENT) |
Total Incentive Costs -Time Period |
2,386.92 |
2,386.92 |
Net Incentive Profits -Time Period |
674,523.01 |
674,523.01 |
Budget Totals and Nets
|
Totals
|
Annual Totals
|
Total Revenue -Budget |
676,909.93 |
676,909.93 |
Total Operating Costs -Budget |
2,329.20 |
2,329.20 |
Net Operating Profits -Budget |
674,580.73 |
674,580.73 |
Total Allocated Overhead Costs -Budget |
57.72 |
57.72 |
Net Operating and Overhead Profits -Budget |
674,523.01 |
674,523.01 |
Total Capital Expenditure Costs -Budget |
0.00 |
0.00 |
Net Profits -Budget |
674,523.01 |
674,523.01 |
Equivalent Annual Annuity -Budget |
674523.01 |
Total Incentive Ben -Budget |
676,909.93 |
676,909.93 |
Total Incentive Costs -Budget |
2,386.92 |
2,386.92 |
Net Incentive Profits -Budget |
674,523.01 |
674,523.01 |
Budget Group Totals and Nets
|
Totals
|
Annual Totals
|
Total Revenue - Budget Group |
4,730,364.99 |
4,730,364.99 |
Total Operating Costs - Budget Group |
5,695.22 |
5,695.22 |
Total Overhead Costs - Budget Group |
141.15 |
141.15 |
Total Capital Costs - Budget Group |
0.00 |
0.00 |
Net Profits - Budget Group |
4,724,528.62 |
4,724,528.62 |
Total Incentives Ben -Budget Group |
4,730,364.99 |
4,730,364.99 |
Total Incentive Costs - Budget Group |
5,836.37 |
5,836.37 |
Net Incentive Profits - Budget Group |
4,724,528.62 |
4,724,528.62 |