Component Group
|
Life Cycle Cost Analysis Example 01 A10 09/28/2017
|
Total Type
|
Total
|
Mean
|
Median
|
Variance
|
Std Dev
|
|
Cost Observations : 6.00 |
OC
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
AOH
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
CAP
|
186,238.68 |
31,039.78 |
33,168.30 |
366,160,557.19 |
19,135.32 |
|
Total Cost
|
186,238.68 |
31,039.78 |
33,168.30 |
366,160,557.19 |
19,135.32 |
|
Incentives
|
186,238.68 |
31,039.78 |
33,168.30 |
366,160,557.19 |
19,135.32 |
|
Component
|
2007 Example 01 Slab on Grade A10301A 12/31/2007
|
Total Type
|
Total
|
Mean
|
Median
|
Variance
|
Std Dev
|
|
Cost Observations : 1.00 |
OC
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
AOH
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
CAP
|
58,650.13 |
58,650.13 |
58,650.13 |
0.00 |
0.00 |
|
Total Cost
|
58,650.13 |
58,650.13 |
58,650.13 |
0.00 |
0.00 |
|
Incentives
|
58,650.13 |
58,650.13 |
58,650.13 |
0.00 |
0.00 |
|
TAMOC
|
TAMAOH
|
TAMCAP
|
TAMTOTAL
|
TAMIncent
|
TOC P
|
TOC Q
|
TAOH P and Q
|
TCAP P
|
TCAP Q
|
Input: NPS 2007, Concrete Waste Factor 10% 03.30.53 01/10/2007
|
0.00 |
0.00 |
24,225.95 |
24,225.95 |
24,225.95 |
0.00 |
0.00 |
0.00;0.00 |
235.30 |
100.00 |
Input: NPS 2007, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2007
|
0.00 |
0.00 |
5,747.10 |
5,747.10 |
5,747.10 |
0.00 |
0.00 |
0.00;0.00 |
55.82 |
100.00 |
Input: NPS 2007, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2007
|
0.00 |
0.00 |
1,595.84 |
1,595.84 |
1,595.84 |
0.00 |
0.00 |
0.00;0.00 |
1.55 |
1,000.00 |
Input: NPS 2007, Fine Grade Install 4- leveling sand 31.23.23 01/10/2007
|
0.00 |
0.00 |
2,059.15 |
2,059.15 |
2,059.15 |
0.00 |
0.00 |
0.00;0.00 |
2.00 |
1,000.00 |
Input: NPS 2007, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2007
|
0.00 |
0.00 |
1,214.90 |
1,214.90 |
1,214.90 |
0.00 |
0.00 |
0.00;0.00 |
1.18 |
1,000.00 |
Input: NPS 2007, Misc- STS -cure, etc-- 03.39.23 01/10/2007
|
0.00 |
0.00 |
782.48 |
782.48 |
782.48 |
0.00 |
0.00 |
0.00;0.00 |
152.00 |
5.00 |
Input: NPS 2007, Power trowel finish 03.35.22 01/10/2007
|
0.00 |
0.00 |
617.75 |
617.75 |
617.75 |
0.00 |
0.00 |
0.00;0.00 |
0.60 |
1,000.00 |
Input: NPS 2007, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2007
|
0.00 |
0.00 |
658.93 |
658.93 |
658.93 |
0.00 |
0.00 |
0.00;0.00 |
0.64 |
1,000.00 |
Input: NPS 2007, Furnish Pour concrete 03.30.53 01/11/2007
|
0.00 |
0.00 |
21,748.03 |
21,748.03 |
21,748.03 |
0.00 |
0.00 |
0.00;0.00 |
211.25 |
100.00 |
Component
|
2007 Example 02 Slab on Grade A10301B 12/31/2007
|
Total Type
|
Total
|
Mean
|
Median
|
Variance
|
Std Dev
|
|
Cost Observations : 1.00 |
OC
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
AOH
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
CAP
|
37,320.93 |
37,320.93 |
37,320.93 |
0.00 |
0.00 |
|
Total Cost
|
37,320.93 |
37,320.93 |
37,320.93 |
0.00 |
0.00 |
|
Incentives
|
37,320.93 |
37,320.93 |
37,320.93 |
0.00 |
0.00 |
|
TAMOC
|
TAMAOH
|
TAMCAP
|
TAMTOTAL
|
TAMIncent
|
TOC P
|
TOC Q
|
TAOH P and Q
|
TCAP P
|
TCAP Q
|
Input: NPS 2007, Concrete Waste Factor 10% 03.30.53 01/10/2007
|
0.00 |
0.00 |
242.26 |
242.26 |
242.26 |
0.00 |
0.00 |
0.00;0.00 |
235.30 |
1.00 |
Input: NPS 2007, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2007
|
0.00 |
0.00 |
6,321.81 |
6,321.81 |
6,321.81 |
0.00 |
0.00 |
0.00;0.00 |
55.82 |
110.00 |
Input: NPS 2007, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2007
|
0.00 |
0.00 |
1,611.80 |
1,611.80 |
1,611.80 |
0.00 |
0.00 |
0.00;0.00 |
1.55 |
1,010.00 |
Input: NPS 2007, Fine Grade Install 4- leveling sand 31.23.23 01/10/2007
|
0.00 |
0.00 |
2,079.75 |
2,079.75 |
2,079.75 |
0.00 |
0.00 |
0.00;0.00 |
2.00 |
1,010.00 |
Input: NPS 2007, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2007
|
0.00 |
0.00 |
1,227.05 |
1,227.05 |
1,227.05 |
0.00 |
0.00 |
0.00;0.00 |
1.18 |
1,010.00 |
Input: NPS 2007, Misc- STS -cure, etc-- 03.39.23 01/10/2007
|
0.00 |
0.00 |
625.98 |
625.98 |
625.98 |
0.00 |
0.00 |
0.00;0.00 |
152.00 |
4.00 |
Input: NPS 2007, Power trowel finish 03.35.22 01/10/2007
|
0.00 |
0.00 |
623.92 |
623.92 |
623.92 |
0.00 |
0.00 |
0.00;0.00 |
0.60 |
1,010.00 |
Input: NPS 2007, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2007
|
0.00 |
0.00 |
665.52 |
665.52 |
665.52 |
0.00 |
0.00 |
0.00;0.00 |
0.64 |
1,010.00 |
Input: NPS 2007, Furnish Pour concrete 03.30.53 01/11/2007
|
0.00 |
0.00 |
23,922.83 |
23,922.83 |
23,922.83 |
0.00 |
0.00 |
0.00;0.00 |
211.25 |
110.00 |
Component
|
2008 Example 01 Slab on Grade A10301A 12/31/2008
|
Total Type
|
Total
|
Mean
|
Median
|
Variance
|
Std Dev
|
|
Cost Observations : 1.00 |
OC
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
AOH
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
CAP
|
31,442.77 |
31,442.77 |
31,442.77 |
0.00 |
0.00 |
|
Total Cost
|
31,442.77 |
31,442.77 |
31,442.77 |
0.00 |
0.00 |
|
Incentives
|
31,442.77 |
31,442.77 |
31,442.77 |
0.00 |
0.00 |
|
TAMOC
|
TAMAOH
|
TAMCAP
|
TAMTOTAL
|
TAMIncent
|
TOC P
|
TOC Q
|
TAOH P and Q
|
TCAP P
|
TCAP Q
|
Input: NPS 2008, Concrete Waste Factor 10% 03.30.53 01/10/2008
|
0.00 |
0.00 |
1,466.03 |
1,466.03 |
1,466.03 |
0.00 |
0.00 |
0.00;0.00 |
237.30 |
6.00 |
Input: NPS 2008, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2008
|
0.00 |
0.00 |
405.93 |
405.93 |
405.93 |
0.00 |
0.00 |
0.00;0.00 |
56.32 |
7.00 |
Input: NPS 2008, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2008
|
0.00 |
0.00 |
1,580.02 |
1,580.02 |
1,580.02 |
0.00 |
0.00 |
0.00;0.00 |
1.55 |
990.00 |
Input: NPS 2008, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2008
|
0.00 |
0.00 |
642.20 |
642.20 |
642.20 |
0.00 |
0.00 |
0.00;0.00 |
0.63 |
990.00 |
Input: NPS 2008, Fine Grade Install 4- leveling sand 31.23.23 01/10/2008
|
0.00 |
0.00 |
1,957.18 |
1,957.18 |
1,957.18 |
0.00 |
0.00 |
0.00;0.00 |
1.92 |
990.00 |
Input: NPS 2008, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2008
|
0.00 |
0.00 |
1,192.66 |
1,192.66 |
1,192.66 |
0.00 |
0.00 |
0.00;0.00 |
1.17 |
990.00 |
Input: NPS 2008, Misc- STS -cure, etc-- 03.39.23 01/10/2008
|
0.00 |
0.00 |
1,106.37 |
1,106.37 |
1,106.37 |
0.00 |
0.00 |
0.00;0.00 |
153.50 |
7.00 |
Input: NPS 2008, Power trowel finish 03.35.22 01/10/2008
|
0.00 |
0.00 |
591.23 |
591.23 |
591.23 |
0.00 |
0.00 |
0.00;0.00 |
0.58 |
990.00 |
Input: NPS 2008, Furnish Pour concrete 03.30.53 01/11/2008
|
0.00 |
0.00 |
22,501.15 |
22,501.15 |
22,501.15 |
0.00 |
0.00 |
0.00;0.00 |
204.25 |
107.00 |
Component
|
2008 Example 02 Slab on Grade A10301B 12/31/2008
|
Total Type
|
Total
|
Mean
|
Median
|
Variance
|
Std Dev
|
|
Cost Observations : 1.00 |
OC
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
AOH
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
CAP
|
34,893.83 |
34,893.83 |
34,893.83 |
0.00 |
0.00 |
|
Total Cost
|
34,893.83 |
34,893.83 |
34,893.83 |
0.00 |
0.00 |
|
Incentives
|
34,893.83 |
34,893.83 |
34,893.83 |
0.00 |
0.00 |
|
TAMOC
|
TAMAOH
|
TAMCAP
|
TAMTOTAL
|
TAMIncent
|
TOC P
|
TOC Q
|
TAOH P and Q
|
TCAP P
|
TCAP Q
|
Input: NPS 2008, Concrete Waste Factor 10% 03.30.53 01/10/2008
|
0.00 |
0.00 |
733.02 |
733.02 |
733.02 |
0.00 |
0.00 |
0.00;0.00 |
237.30 |
3.00 |
Input: NPS 2008, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2008
|
0.00 |
0.00 |
5,973.03 |
5,973.03 |
5,973.03 |
0.00 |
0.00 |
0.00;0.00 |
56.32 |
103.00 |
Input: NPS 2008, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2008
|
0.00 |
0.00 |
1,603.96 |
1,603.96 |
1,603.96 |
0.00 |
0.00 |
0.00;0.00 |
1.55 |
1,005.00 |
Input: NPS 2008, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2008
|
0.00 |
0.00 |
651.93 |
651.93 |
651.93 |
0.00 |
0.00 |
0.00;0.00 |
0.63 |
1,005.00 |
Input: NPS 2008, Fine Grade Install 4- leveling sand 31.23.23 01/10/2008
|
0.00 |
0.00 |
1,986.84 |
1,986.84 |
1,986.84 |
0.00 |
0.00 |
0.00;0.00 |
1.92 |
1,005.00 |
Input: NPS 2008, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2008
|
0.00 |
0.00 |
1,210.73 |
1,210.73 |
1,210.73 |
0.00 |
0.00 |
0.00;0.00 |
1.17 |
1,005.00 |
Input: NPS 2008, Misc- STS -cure, etc-- 03.39.23 01/10/2008
|
0.00 |
0.00 |
474.16 |
474.16 |
474.16 |
0.00 |
0.00 |
0.00;0.00 |
153.50 |
3.00 |
Input: NPS 2008, Power trowel finish 03.35.22 01/10/2008
|
0.00 |
0.00 |
600.19 |
600.19 |
600.19 |
0.00 |
0.00 |
0.00;0.00 |
0.58 |
1,005.00 |
Input: NPS 2008, Furnish Pour concrete 03.30.53 01/11/2008
|
0.00 |
0.00 |
21,659.99 |
21,659.99 |
21,659.99 |
0.00 |
0.00 |
0.00;0.00 |
204.25 |
103.00 |
Component
|
2009 Example 01 Slab on Grade A10301A 12/31/2009
|
Total Type
|
Total
|
Mean
|
Median
|
Variance
|
Std Dev
|
|
Cost Observations : 1.00 |
OC
|
0.00 |
0.00 |
0.00 |
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 |
|
Total Cost
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Incentives
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
TAMOC
|
TAMAOH
|
TAMCAP
|
TAMTOTAL
|
TAMIncent
|
TOC P
|
TOC Q
|
TAOH P and Q
|
TCAP P
|
TCAP Q
|
Input: NPS 2009, Concrete Waste Factor 10% 03.30.53 01/10/2009
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00;0.00 |
240.30 |
0.00 |
Input: NPS 2009, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2009
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00;0.00 |
57.57 |
0.00 |
Input: NPS 2009, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2009
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00;0.00 |
1.54 |
0.00 |
Input: NPS 2009, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2009
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00;0.00 |
0.62 |
0.00 |
Input: NPS 2009, Fine Grade Install 4- leveling sand 31.23.23 01/10/2009
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00;0.00 |
1.89 |
0.00 |
Input: NPS 2009, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2009
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00;0.00 |
1.20 |
0.00 |
Input: NPS 2009, Misc- STS -cure, etc-- 03.39.23 01/10/2009
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00;0.00 |
158.00 |
0.00 |
Input: NPS 2009, Power trowel finish 03.35.22 01/10/2009
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00;0.00 |
0.64 |
0.00 |
Input: NPS 2009, Furnish Pour concrete 03.30.53 01/11/2009
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00;0.00 |
215.81 |
0.00 |
Component
|
2009 Example 02 Slab on Grade A10301B 12/31/2009
|
Total Type
|
Total
|
Mean
|
Median
|
Variance
|
Std Dev
|
|
Cost Observations : 1.00 |
OC
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
AOH
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
CAP
|
23,931.02 |
23,931.02 |
23,931.02 |
0.00 |
0.00 |
|
Total Cost
|
23,931.02 |
23,931.02 |
23,931.02 |
0.00 |
0.00 |
|
Incentives
|
23,931.02 |
23,931.02 |
23,931.02 |
0.00 |
0.00 |
|
TAMOC
|
TAMAOH
|
TAMCAP
|
TAMTOTAL
|
TAMIncent
|
TOC P
|
TOC Q
|
TAOH P and Q
|
TCAP P
|
TCAP Q
|
Input: NPS 2009, Concrete Waste Factor 10% 03.30.53 01/10/2009
|
0.00 |
0.00 |
618.52 |
618.52 |
618.52 |
0.00 |
0.00 |
0.00;0.00 |
240.30 |
2.50 |
Input: NPS 2009, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2009
|
0.00 |
0.00 |
148.19 |
148.19 |
148.18 |
0.00 |
0.00 |
0.00;0.00 |
57.57 |
2.50 |
Input: NPS 2009, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2009
|
0.00 |
0.00 |
1,593.48 |
1,593.48 |
1,593.48 |
0.00 |
0.00 |
0.00;0.00 |
1.54 |
1,005.00 |
Input: NPS 2009, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2009
|
0.00 |
0.00 |
641.53 |
641.53 |
641.53 |
0.00 |
0.00 |
0.00;0.00 |
0.62 |
1,005.00 |
Input: NPS 2009, Fine Grade Install 4- leveling sand 31.23.23 01/10/2009
|
0.00 |
0.00 |
1,955.63 |
1,955.63 |
1,955.63 |
0.00 |
0.00 |
0.00;0.00 |
1.89 |
1,005.00 |
Input: NPS 2009, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2009
|
0.00 |
0.00 |
1,241.67 |
1,241.67 |
1,241.67 |
0.00 |
0.00 |
0.00;0.00 |
1.20 |
1,005.00 |
Input: NPS 2009, Misc- STS -cure, etc-- 03.39.23 01/10/2009
|
0.00 |
0.00 |
406.68 |
406.68 |
406.68 |
0.00 |
0.00 |
0.00;0.00 |
158.00 |
2.50 |
Input: NPS 2009, Power trowel finish 03.35.22 01/10/2009
|
0.00 |
0.00 |
662.22 |
662.22 |
662.22 |
0.00 |
0.00 |
0.00;0.00 |
0.64 |
1,005.00 |
Input: NPS 2009, Furnish Pour concrete 03.30.53 01/11/2009
|
0.00 |
0.00 |
16,663.11 |
16,663.11 |
16,663.11 |
0.00 |
0.00 |
0.00;0.00 |
215.81 |
75.00 |