Public Infrastructure Analysis Example

Go to BuildTreks Home

Note: Going home clears all of these panels.

Synchronize panels by clicking the panel directional buttons found at the top of the panel.

Select

PackIt

Get

Public Infrastructure Analysis Example

Life Cycle Stock Analyzer Views

Totals Analysis

Introduction
This tool generates a variety of basic life cycle stock statistics for DevTreks capital budgets and operating budgets.

Calculation View Description
Sample analysis used in a DevTreks tutorial. v210a

Version: 1.7.0

Feedback About commercial/investmentgroup/Public Infrastructure Analysis Example/275505677/investmentlcatotal1

Step 1 of 3. Make Selections

Base Calculations To Analyze Type:

Analysis Type:

Date:

Description

Media URL

Step 2 of 3. Analyze

Relations

Use In Childs?TrueFalse

Overwrite Childs?TrueFalse

What If Tag

Step 3 of 3. Save

Method 1. Do you wish to save step 2's calculations? These calculations are viewed by opening this particular calculator addin.

Instructions

Step 1

Step 1. Base Calculations To Analyze: Make sure the data being analyzed corresponds to either operating budgets or capital budgets.
Step 1. Analysis Type: Totals add together the resource stocks being analyzed. Mean and Standard deviationis not available yet.

Step 2

Step 2. Use Same Calculator Pack In Descendants?: True to insert or update this same calculator in children.
Step 2. What If Tag Name: Instructional videos explaining the use of what-if scenario calculations should be viewed before changing or using this parameter.
Step 2. Related Calculators Type: Name of the "Related Calculator Type" found in descendants. Runs calculations using the data found in those descendant linked views. This property takes precedence over the "Base Resoure Calculations to Analyze Type" property.

Step 3

Step 3. Save Using: The Save command saves xml data the Save Text command saves csv data.

Reminder: The 'Resource Stock Totals' analyzer requires running the underlying NPV calculator after inserting, deleting, or updating, this linked view (that keeps the NPV calculator's linked views synchronized with these linkedviews).

Current view of document

Public Infrastructure Analysis Example

Investment Group : Public Infrastructure Analysis Example
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	13,950.000	visit	378.00	293,287.50	293.29	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	26,901.000	visitor	939.00	700,323.75	310,957.26	wtp02
These calculations derive from ...
Habitat Alteration Potential	13,950.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	12,951.000	visitor	345.00	245,940.75	245,940.75	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	1239552.00	31052.25	1239552.00	557191.29
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	47,230.875	CY	7,845.48	200,330.38	18,375.75	mater01
This cost derives from ...
Labor	58,250.250	CY	4,005.30	198,470.03	12,743.95	labor01
This cost derives from ...
Equipment	12,386.250	CY	116.37	7,983.23	7.98	equip01
This cost derives from ...
Global Warming Potential	11,137.500	kg CO2 equivs	0.36	222.75	0.22	carbon01

Habitat Alteration Potential	11.138	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	407006.38	407006.38	31127.90	0.00
Investment : Infrastructure Investment 01
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	6,200.000	visit	126.00	130,350.00	130.35	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	11,401.000	visitor	313.00	294,605.00	121,553.23	wtp02
These calculations derive from ...
Habitat Alteration Potential	6,200.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	5,201.000	visitor	115.00	97,097.00	97,097.00	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	522052.00	13801.00	522052.00	218780.58
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	20,991.500	CY	2,615.16	89,035.73	8,167.00	mater01
This cost derives from ...
Labor	25,889.000	CY	1,335.10	88,208.90	5,663.98	labor01
This cost derives from ...
Equipment	5,505.000	CY	38.79	3,548.10	3.55	equip01
This cost derives from ...
Global Warming Potential	4,950.000	kg CO2 equivs	0.12	99.00	0.10	carbon01

Habitat Alteration Potential	4.950	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	180891.73	180891.73	13834.62	0.00
Time Period : 2007 Period 01
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	2,100.000	visit	40.00	42,000.00	42.00	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	3,201.000	visitor	122.00	98,130.00	33,095.10	wtp02
These calculations derive from ...
Habitat Alteration Potential	2,100.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	1,101.000	visitor	44.00	24,222.00	24,222.00	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	164352.00	4872.00	164352.00	57359.10
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	8,570.000	CY	852.94	50,732.00	3,223.36	mater01
This cost derives from ...
Labor	10,479.000	CY	455.08	41,012.40	2,350.20	labor01
This cost derives from ...
Equipment	2,220.000	CY	12.25	1,431.30	1.43	equip01
This cost derives from ...
Global Warming Potential	2,100.000	kg CO2 equivs	0.04	42.00	0.04	carbon01

Habitat Alteration Potential	2.100	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	93217.70	93217.70	5575.03	0.00
Outcomes
Outcome
2007 National Park Trail Benefits 01
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	1,000.000	visit	20.00	20,000.00	20.00	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	1,001.000	visitor	61.00	31,030.00	61.00	wtp02
These calculations derive from ...
Habitat Alteration Potential	1,000.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	1.000	visitor	22.00	22.00	22.00	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	51052.00	2320.00	51052.00	103.00
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
Output : 2007 NPS Visitor Trailhead WTP
WTP Hiking Visitor	1,000.000	visit	20.00	20,000.00	20.00	wtp01
This estimates the willingness to pay from hiking visitors.
WTP Visitors to Visitor Center	1,000.000	each	31.00	31,000.00	31.00	wtp02
This estimates the willingness to pay from visitors who visit the visitor center.
Habitat Alteration Potential	1,000.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1,000.00	SF	51,000.00	2,320.00	51,000.00	51.00	25.00	0.00	0.00	accepted;
Description : Sample analysis used in a DevTreks tutorial. v210a
Output : 2007 NPS Visitor Hiker WTP
Willingness To Pay	1.000	visitor	30.00	30.00	30.00	wtp02
These calculations derive from ...
Nature Education Capital	1.000	visitor	22.00	22.00	22.00	educate01
These calculations derive from ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1.00	visit	52.00	0.00	52.00	52.00	0.00	0.00	0.00	A; benchmark
Description : Sample analysis used in a DevTreks tutorial. v210a
Outcome
2007 National Park Trail Benefits 02
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
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 ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	113300.00	2552.00	113300.00	57256.10
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
Output : 2007 NPS Visitor Trailhead WTP
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 ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1,000.00	SF	56,100.00	2,552.00	56,100.00	56.10	25.00	0.00	0.00	accepted;
Description : Sample analysis used in a DevTreks tutorial. v210a
Output : 2007 NPS Visitor Hiker WTP
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 ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1.00	visit	57,200.00	0.00	57,200.00	57,200.00	0.00	0.00	0.00	A; benchmark
Description : Sample analysis used in a DevTreks tutorial. v210a
Components
Component
2007 Example 01 Slab on Grade
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	4,305.000	CY	426.47	36,525.00	1,614.95	mater01
This cost derives from ...
Labor	5,205.000	CY	227.54	19,737.00	1,168.59	labor01
This cost derives from ...
Equipment	1,100.000	CY	6.13	685.00	0.69	equip01
This cost derives from ...
Global Warming Potential	1,000.000	kg CO2 equivs	0.02	20.00	0.02	carbon01

Habitat Alteration Potential	1.000	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	56967.00	56967.00	2784.24	0.00
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Input : NPS 2007, Concrete Waste Factor 10%
Material	100.000	each	235.30	23,530.00	23.53	mater01
This subcost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	23,530.00	23,530.00	23.53	0.00
1,000.00	SF	23.53	0.00	0.00	0.00	A	benchmark
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, F I Crushed Aggregate Base - 6-
Material	100.000	tons	19.00	1,900.00	1.90	mater01
This cost derives from ...
Labor	100.000	ton	36.82	3,682.00	3.68	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	5,582.00	5,582.00	5.58	0.00
1,000.00	SF	5.58	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, F I Rigid EPS and Vapor Barrier
Material	1,000.000	SF	0.90	900.00	900.00	mater01
This cost derives from ...
Labor	1,000.000	SF	0.65	650.00	650.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,550.00	1,550.00	1,550.00	0.00
1.00	0	1,550.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Fine Grade Install 4- leveling sand
Material	1,000.000	SF	0.35	350.00	0.35	mater01
This cost derives from ...
Labor	1,000.000	SF	1.65	1,650.00	1.65	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	2,000.00	2,000.00	2.00	0.00
1,000.00	SF	2.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Furnish Install Pre-stressing Tendon
Material	1,000.000	SF	0.68	680.00	680.00	mater01
This cost derives from ...
Labor	1,000.000	SF	0.50	500.00	500.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,180.00	1,180.00	1,180.00	0.00
1.00		1,180.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Misc- STS -cure, etc--
Material	5.000	Allow	85.00	425.00	0.43	mater01
This cost derives from ...
Labor	5.000	Allow	67.00	335.00	0.34	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	760.00	760.00	0.76	0.00
1,000.00	SF	0.76	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Power trowel finish
Labor	1,000.000	SF	0.52	520.00	0.52	labor01
This cost derives from ...
Equipment	1,000.000	SF	0.08	80.00	0.08	equip01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	600.00	600.00	0.60	0.00
1,000.00	SF	0.60	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, F I Supplemental Reinforcing Mesh
Material	1,000.000	SF	0.24	240.00	0.24	mater01
This cost derives from ...
Labor	1,000.000	SF	0.40	400.00	0.40	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	640.00	640.00	0.64	0.00
1,000.00	SF	0.64	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Furnish Pour concrete
Material	100.000	CY	85.00	8,500.00	8.50	mater01
This cost derives from ...
Labor	100.000	CY	120.00	12,000.00	12.00	labor01
This cost derives from ...
Equipment	100.000	CY	6.05	605.00	0.61	equip01
This cost derives from ...
Global Warming Potential	1,000.000	kg CO2 equivs	0.02	20.00	0.02	carbon01

Habitat Alteration Potential	1.000	TE Species Count equivs	0.00	0.00	0.00	habitat01

	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	21,125.00	21,125.00	21.13	0.00
1,000.00	SF	21.13	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Component
2007 Example 02 Slab on Grade
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	4,265.000	CY	426.47	14,207.00	1,608.41	mater01
This cost derives from ...
Labor	5,274.000	CY	227.54	21,275.40	1,181.61	labor01
This cost derives from ...
Equipment	1,120.000	CY	6.13	746.30	0.75	equip01
This cost derives from ...
Global Warming Potential	1,100.000	kg CO2 equivs	0.02	22.00	0.02	carbon01

Habitat Alteration Potential	1.100	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	36250.70	36250.70	2790.79	0.00
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Input : NPS 2007, Concrete Waste Factor 10%
Material	1.000	each	235.30	235.30	0.24	mater01
This subcost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	235.30	235.30	0.24	0.00
1,000.00	SF	0.24	0.00	0.00	0.00	A	benchmark
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, F I Crushed Aggregate Base - 6-
Material	110.000	tons	19.00	2,090.00	2.09	mater01
This cost derives from ...
Labor	110.000	ton	36.82	4,050.20	4.05	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	6,140.20	6,140.20	6.14	0.00
1,000.00	SF	6.14	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, F I Rigid EPS and Vapor Barrier
Material	1,010.000	SF	0.90	909.00	909.00	mater01
This cost derives from ...
Labor	1,010.000	SF	0.65	656.50	656.50	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,565.50	1,565.50	1,565.50	0.00
1.00	0	1,565.50	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Fine Grade Install 4- leveling sand
Material	1,010.000	SF	0.35	353.50	0.35	mater01
This cost derives from ...
Labor	1,010.000	SF	1.65	1,666.50	1.67	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	2,020.00	2,020.00	2.02	0.00
1,000.00	SF	2.02	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Furnish Install Pre-stressing Tendon
Material	1,010.000	SF	0.68	686.80	686.80	mater01
This cost derives from ...
Labor	1,010.000	SF	0.50	505.00	505.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,191.80	1,191.80	1,191.80	0.00
1.00		1,191.80	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Misc- STS -cure, etc--
Material	4.000	Allow	85.00	340.00	0.34	mater01
This cost derives from ...
Labor	4.000	Allow	67.00	268.00	0.27	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	608.00	608.00	0.61	0.00
1,000.00	SF	0.61	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Power trowel finish
Labor	1,010.000	SF	0.52	525.20	0.53	labor01
This cost derives from ...
Equipment	1,010.000	SF	0.08	80.80	0.08	equip01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	606.00	606.00	0.61	0.00
1,000.00	SF	0.61	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, F I Supplemental Reinforcing Mesh
Material	1,010.000	SF	0.24	242.40	0.24	mater01
This cost derives from ...
Labor	1,010.000	SF	0.40	404.00	0.40	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	646.40	646.40	0.65	0.00
1,000.00	SF	0.65	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Furnish Pour concrete
Material	110.000	CY	85.00	9,350.00	9.35	mater01
This cost derives from ...
Labor	110.000	CY	120.00	13,200.00	13.20	labor01
This cost derives from ...
Equipment	110.000	CY	6.05	665.50	0.67	equip01
This cost derives from ...
Global Warming Potential	1,100.000	kg CO2 equivs	0.02	22.00	0.02	carbon01

Habitat Alteration Potential	1.100	TE Species Count equivs	0.00	0.00	0.00	habitat01

	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	23,237.50	23,237.50	23.24	0.00
1,000.00	SF	23.24	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Time Period : 2008 Period 02
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
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 ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	156325.00	3866.50	156325.00	71310.10
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	8,319.000	CY	868.28	28,199.00	3,256.87	mater01
This cost derives from ...
Labor	10,305.000	CY	432.50	34,653.05	2,226.96	labor01
This cost derives from ...
Equipment	2,205.000	CY	13.26	1,535.10	1.54	equip01
This cost derives from ...
Global Warming Potential	2,100.000	kg CO2 equivs	0.04	42.00	0.04	carbon01

Habitat Alteration Potential	2.100	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	64429.15	64429.15	5485.40	0.00
Outcomes
Outcome
2008 National Park Trail Benefits 01
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
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 ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	80275.00	1985.50	80275.00	36618.70
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
Output : 2008 NPS Visitor Trailhead WTP
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 ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1,000.00	SF	43,700.00	1,985.50	43,700.00	43.70	25.00	0.00	0.00	accepted;
Description : Sample analysis used in a DevTreks tutorial. v210a
Output : 2008 NPS Visitor Hiker WTP
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 ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1.00	visit	36,575.00	0.00	36,575.00	36,575.00	0.00	0.00	0.00	B; actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Outcome
2008 National Park Trail Benefits 02
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
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 ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	76050.00	1881.00	76050.00	34691.40
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
Output : 2008 NPS Visitor Trailhead WTP
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 ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1,000.00	SF	41,400.00	1,881.00	41,400.00	41.40	25.00	0.00	0.00	accepted;
Description : Sample analysis used in a DevTreks tutorial. v210a
Output : 2008 NPS Visitor Hiker WTP
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 ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1.00	visit	34,650.00	0.00	34,650.00	34,650.00	0.00	0.00	0.00	B; actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Components
Component
2008 Example 01 Slab on Grade
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	4,087.000	CY	434.14	13,851.90	1,616.05	mater01
This cost derives from ...
Labor	5,071.000	CY	216.25	15,885.44	1,103.80	labor01
This cost derives from ...
Equipment	1,097.000	CY	6.63	780.05	0.78	equip01
This cost derives from ...
Global Warming Potential	1,070.000	kg CO2 equivs	0.02	21.40	0.02	carbon01

Habitat Alteration Potential	1.070	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	30538.79	30538.79	2720.65	0.00
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Input : NPS 2008, Concrete Waste Factor 10%
Material	6.000	each	237.30	1,423.80	1.42	mater01
This subcost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,423.80	1,423.80	1.42	0.00
1,000.00	SF	1.42	0.00	0.00	0.00	B	actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, F I Crushed Aggregate Base - 6-
Material	7.000	tons	19.50	136.50	0.14	mater01
This cost derives from ...
Labor	7.000	ton	36.82	257.74	0.26	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	394.24	394.24	0.39	0.00
1,000.00	SF	0.39	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, F I Rigid EPS and Vapor Barrier
Material	990.000	SF	0.92	910.80	910.80	mater01
This cost derives from ...
Labor	990.000	SF	0.63	623.70	623.70	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,534.50	1,534.50	1,534.50	0.00
1.00	0	1,534.50	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, F I Supplemental Reinforcing Mesh
Material	990.000	SF	0.25	247.50	0.25	mater01
This cost derives from ...
Labor	990.000	SF	0.38	376.20	0.38	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	623.70	623.70	0.62	0.00
1,000.00	SF	0.62	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Fine Grade Install 4- leveling sand
Material	990.000	SF	0.47	465.30	0.47	mater01
This cost derives from ...
Labor	990.000	SF	1.45	1,435.50	1.44	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,900.80	1,900.80	1.90	0.00
1,000.00	SF	1.90	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Furnish Install Pre-stressing Tendon
Material	990.000	SF	0.70	693.00	693.00	mater01
This cost derives from ...
Labor	990.000	SF	0.47	465.30	465.30	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,158.30	1,158.30	1,158.30	0.00
1.00		1,158.30	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Misc- STS -cure, etc--
Material	7.000	Allow	87.50	612.50	0.61	mater01
This cost derives from ...
Labor	7.000	Allow	66.00	462.00	0.46	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,074.50	1,074.50	1.07	0.00
1,000.00	SF	1.07	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Power trowel finish
Labor	990.000	SF	0.50	495.00	0.50	labor01
This cost derives from ...
Equipment	990.000	SF	0.08	79.20	0.08	equip01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	574.20	574.20	0.57	0.00
1,000.00	SF	0.57	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Furnish Pour concrete
Material	107.000	CY	87.50	9,362.50	9.36	mater01
This cost derives from ...
Labor	107.000	CY	110.00	11,770.00	11.77	labor01
This cost derives from ...
Equipment	107.000	CY	6.55	700.85	0.70	equip01
This cost derives from ...
Global Warming Potential	1,070.000	kg CO2 equivs	0.02	21.40	0.02	carbon01

Habitat Alteration Potential	1.070	TE Species Count equivs	0.00	0.00	0.00	habitat01

	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	21,854.75	21,854.75	21.85	0.00
1,000.00	SF	21.85	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Component
2008 Example 02 Slab on Grade
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	4,232.000	CY	434.14	14,347.10	1,640.82	mater01
This cost derives from ...
Labor	5,234.000	CY	216.25	18,767.61	1,123.16	labor01
This cost derives from ...
Equipment	1,108.000	CY	6.63	755.05	0.76	equip01
This cost derives from ...
Global Warming Potential	1,030.000	kg CO2 equivs	0.02	20.60	0.02	carbon01

Habitat Alteration Potential	1.030	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	33890.36	33890.36	2764.76	0.00
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Input : NPS 2008, Concrete Waste Factor 10%
Material	3.000	each	237.30	711.90	0.71	mater01
This subcost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	711.90	711.90	0.71	0.00
1,000.00	SF	0.71	0.00	0.00	0.00	B	actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, F I Crushed Aggregate Base - 6-
Material	103.000	tons	19.50	2,008.50	2.01	mater01
This cost derives from ...
Labor	103.000	ton	36.82	3,792.46	3.79	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	5,800.96	5,800.96	5.80	0.00
1,000.00	SF	5.80	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, F I Rigid EPS and Vapor Barrier
Material	1,005.000	SF	0.92	924.60	924.60	mater01
This cost derives from ...
Labor	1,005.000	SF	0.63	633.15	633.15	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,557.75	1,557.75	1,557.75	0.00
1.00	0	1,557.75	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, F I Supplemental Reinforcing Mesh
Material	1,005.000	SF	0.25	251.25	0.25	mater01
This cost derives from ...
Labor	1,005.000	SF	0.38	381.90	0.38	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	633.15	633.15	0.63	0.00
1,000.00	SF	0.63	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Fine Grade Install 4- leveling sand
Material	1,005.000	SF	0.47	472.35	0.47	mater01
This cost derives from ...
Labor	1,005.000	SF	1.45	1,457.25	1.46	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,929.60	1,929.60	1.93	0.00
1,000.00	SF	1.93	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Furnish Install Pre-stressing Tendon
Material	1,005.000	SF	0.70	703.50	703.50	mater01
This cost derives from ...
Labor	1,005.000	SF	0.47	472.35	472.35	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,175.85	1,175.85	1,175.85	0.00
1.00		1,175.85	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Misc- STS -cure, etc--
Material	3.000	Allow	87.50	262.50	0.26	mater01
This cost derives from ...
Labor	3.000	Allow	66.00	198.00	0.20	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	460.50	460.50	0.46	0.00
1,000.00	SF	0.46	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Power trowel finish
Labor	1,005.000	SF	0.50	502.50	0.50	labor01
This cost derives from ...
Equipment	1,005.000	SF	0.08	80.40	0.08	equip01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	582.90	582.90	0.58	0.00
1,000.00	SF	0.58	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Furnish Pour concrete
Material	103.000	CY	87.50	9,012.50	9.01	mater01
This cost derives from ...
Labor	103.000	CY	110.00	11,330.00	11.33	labor01
This cost derives from ...
Equipment	103.000	CY	6.55	674.65	0.67	equip01
This cost derives from ...
Global Warming Potential	1,030.000	kg CO2 equivs	0.02	20.60	0.02	carbon01

Habitat Alteration Potential	1.030	TE Species Count equivs	0.00	0.00	0.00	habitat01

	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	21,037.75	21,037.75	21.04	0.00
1,000.00	SF	21.04	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Time Period : 2009 Period 03
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
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 ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	201375.00	5062.50	201375.00	90111.38
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	4,102.500	CY	893.94	10,104.73	1,686.78	mater01
This cost derives from ...
Labor	5,105.000	CY	447.52	12,543.45	1,086.82	labor01
This cost derives from ...
Equipment	1,080.000	CY	13.28	581.70	0.58	equip01
This cost derives from ...
Global Warming Potential	750.000	kg CO2 equivs	0.04	15.00	0.02	carbon01

Habitat Alteration Potential	0.750	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	23244.88	23244.88	2774.19	0.00
Outcomes
Outcome
2009 National Park Trail Benefits 01
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
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 ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	107400.00	2700.00	107400.00	48059.40
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
Output : 2009 NPS Visitor Trailhead WTP
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 ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1,000.00	SF	59,400.00	2,700.00	59,400.00	59.40	25.00	0.00	0.00	accepted;
Description : Sample analysis used in a DevTreks tutorial. v210a
Output : 2009 NPS Visitor Hiker WTP
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 ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1.00	visit	48,000.00	0.00	48,000.00	48,000.00	0.00	0.00	0.00	C; actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Outcome
2009 National Park Trail Benefits 01
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
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 ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	93975.00	2362.50	93975.00	42051.98
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
Output : 2009 NPS Visitor Trailhead WTP
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 ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1,000.00	SF	51,975.00	2,362.50	51,975.00	51.98	25.00	0.00	0.00	accepted;
Description : Sample analysis used in a DevTreks tutorial. v210a
Output : 2009 NPS Visitor Hiker WTP
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 ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1.00	visit	42,000.00	0.00	42,000.00	42,000.00	0.00	0.00	0.00	C; actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Components
Component
2009 Example 01 Slab on Grade
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	0.000	CY	446.97	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	CY	223.76	0.00	0.00	labor01
This cost derives from ...
Equipment	0.000	CY	6.64	0.00	0.00	equip01
This cost derives from ...
Global Warming Potential	0.000	kg CO2 equivs	0.02	0.00	0.00	carbon01

Habitat Alteration Potential	0.000	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	0.00	0.00	0.00	0.00
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Input : NPS 2009, Concrete Waste Factor 10%
Material	0.000	each	240.30	0.00	0.00	mater01
This subcost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1,000.00	SF	0.00	0.00	0.00	0.00	C	actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, F I Crushed Aggregate Base - 6-
Material	0.000	tons	20.75	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	ton	36.82	0.00	0.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1,000.00	SF	0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, F I Rigid EPS and Vapor Barrier
Material	0.000	SF	0.94	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	SF	0.60	0.00	0.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1.00	0	0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, F I Supplemental Reinforcing Mesh
Material	0.000	SF	0.26	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	SF	0.36	0.00	0.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1,000.00	SF	0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Fine Grade Install 4- leveling sand
Material	0.000	SF	0.49	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	SF	1.40	0.00	0.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1,000.00	SF	0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Furnish Install Pre-stressing Tendon
Material	0.000	SF	0.73	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	SF	0.47	0.00	0.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1.00		0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Misc- STS -cure, etc--
Material	0.000	Allow	93.00	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	Allow	65.00	0.00	0.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1,000.00	SF	0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Power trowel finish
Labor	0.000	SF	0.55	0.00	0.00	labor01
This cost derives from ...
Equipment	0.000	SF	0.09	0.00	0.00	equip01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1,000.00	SF	0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Furnish Pour concrete
Material	0.000	CY	90.50	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	CY	118.56	0.00	0.00	labor01
This cost derives from ...
Equipment	0.000	CY	6.55	0.00	0.00	equip01
This cost derives from ...
Global Warming Potential	0.000	kg CO2 equivs	0.02	0.00	0.00	carbon01

Habitat Alteration Potential	0.000	TE Species Count equivs	0.00	0.00	0.00	habitat01

	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1,000.00	SF	0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Component
2009 Example 02 Slab on Grade
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	4,102.500	CY	446.97	10,104.73	1,686.78	mater01
This cost derives from ...
Labor	5,105.000	CY	223.76	12,543.45	1,086.82	labor01
This cost derives from ...
Equipment	1,080.000	CY	6.64	581.70	0.58	equip01
This cost derives from ...
Global Warming Potential	750.000	kg CO2 equivs	0.02	15.00	0.02	carbon01

Habitat Alteration Potential	0.750	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	23244.88	23244.88	2774.19	0.00
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Input : NPS 2009, Concrete Waste Factor 10%
Material	2.500	each	240.30	600.75	0.60	mater01
This subcost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	600.75	600.75	0.60	0.00
1,000.00	SF	0.60	0.00	0.00	0.00	C	actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, F I Crushed Aggregate Base - 6-
Material	2.500	tons	20.75	51.88	0.05	mater01
This cost derives from ...
Labor	2.500	ton	36.82	92.05	0.09	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	143.93	143.93	0.14	0.00
1,000.00	SF	0.14	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, F I Rigid EPS and Vapor Barrier
Material	1,005.000	SF	0.94	944.70	944.70	mater01
This cost derives from ...
Labor	1,005.000	SF	0.60	603.00	603.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,547.70	1,547.70	1,547.70	0.00
1.00	0	1,547.70	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, F I Supplemental Reinforcing Mesh
Material	1,005.000	SF	0.26	261.30	0.26	mater01
This cost derives from ...
Labor	1,005.000	SF	0.36	361.80	0.36	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	623.10	623.10	0.62	0.00
1,000.00	SF	0.62	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Fine Grade Install 4- leveling sand
Material	1,005.000	SF	0.49	492.45	0.49	mater01
This cost derives from ...
Labor	1,005.000	SF	1.40	1,407.00	1.41	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,899.45	1,899.45	1.90	0.00
1,000.00	SF	1.90	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Furnish Install Pre-stressing Tendon
Material	1,005.000	SF	0.73	733.65	733.65	mater01
This cost derives from ...
Labor	1,005.000	SF	0.47	472.35	472.35	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,206.00	1,206.00	1,206.00	0.00
1.00		1,206.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Misc- STS -cure, etc--
Material	2.500	Allow	93.00	232.50	0.23	mater01
This cost derives from ...
Labor	2.500	Allow	65.00	162.50	0.16	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	395.00	395.00	0.40	0.00
1,000.00	SF	0.40	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Power trowel finish
Labor	1,005.000	SF	0.55	552.75	0.55	labor01
This cost derives from ...
Equipment	1,005.000	SF	0.09	90.45	0.09	equip01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	643.20	643.20	0.64	0.00
1,000.00	SF	0.64	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Furnish Pour concrete
Material	75.000	CY	90.50	6,787.50	6.79	mater01
This cost derives from ...
Labor	75.000	CY	118.56	8,892.00	8.89	labor01
This cost derives from ...
Equipment	75.000	CY	6.55	491.25	0.49	equip01
This cost derives from ...
Global Warming Potential	750.000	kg CO2 equivs	0.02	15.00	0.02	carbon01

Habitat Alteration Potential	0.750	TE Species Count equivs	0.00	0.00	0.00	habitat01

	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	16,185.75	16,185.75	16.19	0.00
1,000.00	SF	16.19	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Investment : Infrastructure Investment 02
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	4,650.000	visit	126.00	97,762.50	97.76	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	9,300.000	visitor	313.00	243,431.25	113,642.42	wtp02
These calculations derive from ...
Habitat Alteration Potential	4,650.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	4,650.000	visitor	115.00	89,306.25	89,306.25	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	430500.00	10350.75	430500.00	203046.43
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	15,743.625	CY	2,615.16	66,776.79	6,125.25	mater01
This cost derives from ...
Labor	19,416.750	CY	1,335.10	66,156.68	4,247.98	labor01
This cost derives from ...
Equipment	4,128.750	CY	38.79	2,661.08	2.66	equip01
This cost derives from ...
Global Warming Potential	3,712.500	kg CO2 equivs	0.12	74.25	0.07	carbon01

Habitat Alteration Potential	3.713	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	135668.79	135668.79	10375.97	0.00
Time Period : 2007 Time Period 01
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	1,575.000	visit	40.00	31,500.00	31.50	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	3,150.000	visitor	122.00	96,075.00	47,298.83	wtp02
These calculations derive from ...
Habitat Alteration Potential	1,575.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	1,575.000	visitor	44.00	34,650.00	34,650.00	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	162225.00	3654.00	162225.00	81980.33
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	6,427.500	CY	852.94	38,049.00	2,417.52	mater01
This cost derives from ...
Labor	7,859.250	CY	455.08	30,759.30	1,762.65	labor01
This cost derives from ...
Equipment	1,665.000	CY	12.25	1,073.48	1.07	equip01
This cost derives from ...
Global Warming Potential	1,575.000	kg CO2 equivs	0.04	31.50	0.03	carbon01

Habitat Alteration Potential	1.575	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	69913.28	69913.28	4181.27	0.00
Outcomes
Outcome
2007 National Park Trail Benefits 01
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	750.000	visit	20.00	15,000.00	15.00	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	1,500.000	visitor	61.00	45,750.00	22,523.25	wtp02
These calculations derive from ...
Habitat Alteration Potential	750.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	750.000	visitor	22.00	16,500.00	16,500.00	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	77250.00	1740.00	77250.00	39038.25
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
Output : 2007 NPS Visitor Trailhead WTP
WTP Hiking Visitor	750.000	visit	20.00	15,000.00	15.00	wtp01
This estimates the willingness to pay from hiking visitors.
WTP Visitors to Visitor Center	750.000	each	31.00	23,250.00	23.25	wtp02
This estimates the willingness to pay from visitors who visit the visitor center.
Habitat Alteration Potential	750.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1,000.00	SF	38,250.00	1,740.00	38,250.00	38.25	25.00	0.00	0.00	accepted;
Description : Sample analysis used in a DevTreks tutorial. v210a
Output : 2007 NPS Visitor Hiker WTP
Willingness To Pay	750.000	visitor	30.00	22,500.00	22,500.00	wtp02
These calculations derive from ...
Nature Education Capital	750.000	visitor	22.00	16,500.00	16,500.00	educate01
These calculations derive from ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1.00	visit	39,000.00	0.00	39,000.00	39,000.00	0.00	0.00	0.00	A; benchmark
Description : Sample analysis used in a DevTreks tutorial. v210a
Outcome
2007 National Park Trail Benefits 02
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	825.000	visit	20.00	16,500.00	16.50	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	1,650.000	visitor	61.00	50,325.00	24,775.58	wtp02
These calculations derive from ...
Habitat Alteration Potential	825.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	825.000	visitor	22.00	18,150.00	18,150.00	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	84975.00	1914.00	84975.00	42942.08
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
Output : 2007 NPS Visitor Trailhead WTP
WTP Hiking Visitor	825.000	visit	20.00	16,500.00	16.50	wtp01
This estimates the willingness to pay from hiking visitors.
WTP Visitors to Visitor Center	825.000	each	31.00	25,575.00	25.58	wtp02
This estimates the willingness to pay from visitors who visit the visitor center.
Habitat Alteration Potential	825.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1,000.00	SF	42,075.00	1,914.00	42,075.00	42.08	25.00	0.00	0.00	accepted;
Description : Sample analysis used in a DevTreks tutorial. v210a
Output : 2007 NPS Visitor Hiker WTP
Willingness To Pay	825.000	visitor	30.00	24,750.00	24,750.00	wtp02
These calculations derive from ...
Nature Education Capital	825.000	visitor	22.00	18,150.00	18,150.00	educate01
These calculations derive from ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1.00	visit	42,900.00	0.00	42,900.00	42,900.00	0.00	0.00	0.00	A; benchmark
Description : Sample analysis used in a DevTreks tutorial. v210a
Components
Component
2007 Example 01 Slab on Grade
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	3,228.750	CY	426.47	27,393.75	1,211.21	mater01
This cost derives from ...
Labor	3,903.750	CY	227.54	14,802.75	876.44	labor01
This cost derives from ...
Equipment	825.000	CY	6.13	513.75	0.51	equip01
This cost derives from ...
Global Warming Potential	750.000	kg CO2 equivs	0.02	15.00	0.02	carbon01

Habitat Alteration Potential	0.750	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	42725.25	42725.25	2088.18	0.00
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Input : NPS 2007, Concrete Waste Factor 10%
Material	75.000	each	235.30	17,647.50	17.65	mater01
This subcost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	17,647.50	17,647.50	17.65	0.00
1,000.00	SF	17.65	0.00	0.00	0.00	A	benchmark
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, F I Crushed Aggregate Base - 6-
Material	75.000	tons	19.00	1,425.00	1.43	mater01
This cost derives from ...
Labor	75.000	ton	36.82	2,761.50	2.76	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	4,186.50	4,186.50	4.19	0.00
1,000.00	SF	4.19	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, F I Rigid EPS and Vapor Barrier
Material	750.000	SF	0.90	675.00	675.00	mater01
This cost derives from ...
Labor	750.000	SF	0.65	487.50	487.50	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,162.50	1,162.50	1,162.50	0.00
1.00	0	1,162.50	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Fine Grade Install 4- leveling sand
Material	750.000	SF	0.35	262.50	0.26	mater01
This cost derives from ...
Labor	750.000	SF	1.65	1,237.50	1.24	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,500.00	1,500.00	1.50	0.00
1,000.00	SF	1.50	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Furnish Install Pre-stressing Tendon
Material	750.000	SF	0.68	510.00	510.00	mater01
This cost derives from ...
Labor	750.000	SF	0.50	375.00	375.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	885.00	885.00	885.00	0.00
1.00		885.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Misc- STS -cure, etc--
Material	3.750	Allow	85.00	318.75	0.32	mater01
This cost derives from ...
Labor	3.750	Allow	67.00	251.25	0.25	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	570.00	570.00	0.57	0.00
1,000.00	SF	0.57	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Power trowel finish
Labor	750.000	SF	0.52	390.00	0.39	labor01
This cost derives from ...
Equipment	750.000	SF	0.08	60.00	0.06	equip01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	450.00	450.00	0.45	0.00
1,000.00	SF	0.45	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, F I Supplemental Reinforcing Mesh
Material	750.000	SF	0.24	180.00	0.18	mater01
This cost derives from ...
Labor	750.000	SF	0.40	300.00	0.30	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	480.00	480.00	0.48	0.00
1,000.00	SF	0.48	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Furnish Pour concrete
Material	75.000	CY	85.00	6,375.00	6.38	mater01
This cost derives from ...
Labor	75.000	CY	120.00	9,000.00	9.00	labor01
This cost derives from ...
Equipment	75.000	CY	6.05	453.75	0.45	equip01
This cost derives from ...
Global Warming Potential	750.000	kg CO2 equivs	0.02	15.00	0.02	carbon01

Habitat Alteration Potential	0.750	TE Species Count equivs	0.00	0.00	0.00	habitat01

	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	15,843.75	15,843.75	15.84	0.00
1,000.00	SF	15.84	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Component
2007 Example 02 Slab on Grade
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	3,198.750	CY	426.47	10,655.25	1,206.31	mater01
This cost derives from ...
Labor	3,955.500	CY	227.54	15,956.55	886.21	labor01
This cost derives from ...
Equipment	840.000	CY	6.13	559.73	0.56	equip01
This cost derives from ...
Global Warming Potential	825.000	kg CO2 equivs	0.02	16.50	0.02	carbon01

Habitat Alteration Potential	0.825	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	27188.03	27188.03	2093.10	0.00
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Input : NPS 2007, Concrete Waste Factor 10%
Material	0.750	each	235.30	176.48	0.18	mater01
This subcost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	176.48	176.48	0.18	0.00
1,000.00	SF	0.18	0.00	0.00	0.00	A	benchmark
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, F I Crushed Aggregate Base - 6-
Material	82.500	tons	19.00	1,567.50	1.57	mater01
This cost derives from ...
Labor	82.500	ton	36.82	3,037.65	3.04	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	4,605.15	4,605.15	4.61	0.00
1,000.00	SF	4.61	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, F I Rigid EPS and Vapor Barrier
Material	757.500	SF	0.90	681.75	681.75	mater01
This cost derives from ...
Labor	757.500	SF	0.65	492.38	492.38	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,174.13	1,174.13	1,174.13	0.00
1.00	0	1,174.13	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Fine Grade Install 4- leveling sand
Material	757.500	SF	0.35	265.13	0.27	mater01
This cost derives from ...
Labor	757.500	SF	1.65	1,249.88	1.25	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,515.00	1,515.00	1.52	0.00
1,000.00	SF	1.52	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Furnish Install Pre-stressing Tendon
Material	757.500	SF	0.68	515.10	515.10	mater01
This cost derives from ...
Labor	757.500	SF	0.50	378.75	378.75	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	893.85	893.85	893.85	0.00
1.00		893.85	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Misc- STS -cure, etc--
Material	3.000	Allow	85.00	255.00	0.26	mater01
This cost derives from ...
Labor	3.000	Allow	67.00	201.00	0.20	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	456.00	456.00	0.46	0.00
1,000.00	SF	0.46	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Power trowel finish
Labor	757.500	SF	0.52	393.90	0.39	labor01
This cost derives from ...
Equipment	757.500	SF	0.08	60.60	0.06	equip01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	454.50	454.50	0.45	0.00
1,000.00	SF	0.45	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, F I Supplemental Reinforcing Mesh
Material	757.500	SF	0.24	181.80	0.18	mater01
This cost derives from ...
Labor	757.500	SF	0.40	303.00	0.30	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	484.80	484.80	0.48	0.00
1,000.00	SF	0.48	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Furnish Pour concrete
Material	82.500	CY	85.00	7,012.50	7.01	mater01
This cost derives from ...
Labor	82.500	CY	120.00	9,900.00	9.90	labor01
This cost derives from ...
Equipment	82.500	CY	6.05	499.13	0.50	equip01
This cost derives from ...
Global Warming Potential	825.000	kg CO2 equivs	0.02	16.50	0.02	carbon01

Habitat Alteration Potential	0.825	TE Species Count equivs	0.00	0.00	0.00	habitat01

	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	17,428.13	17,428.13	17.43	0.00
1,000.00	SF	17.43	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Time Period : 2008 Time Period 02
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	1,387.500	visit	42.00	29,137.50	29.14	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	2,775.000	visitor	92.00	63,825.00	29,172.19	wtp02
These calculations derive from ...
Habitat Alteration Potential	1,387.500	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	1,387.500	visitor	35.00	24,281.25	24,281.25	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	117243.75	2899.88	117243.75	53482.58
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	6,239.250	CY	868.28	21,149.25	2,442.65	mater01
This cost derives from ...
Labor	7,728.750	CY	432.50	25,989.79	1,670.22	labor01
This cost derives from ...
Equipment	1,653.750	CY	13.26	1,151.33	1.15	equip01
This cost derives from ...
Global Warming Potential	1,575.000	kg CO2 equivs	0.04	31.50	0.03	carbon01

Habitat Alteration Potential	1.575	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	48321.86	48321.86	4114.05	0.00
Outcomes
Outcome
2008 National Park Trail Benefits 01
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	712.500	visit	21.00	14,962.50	14.96	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	1,425.000	visitor	46.00	32,775.00	14,980.31	wtp02
These calculations derive from ...
Habitat Alteration Potential	712.500	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	712.500	visitor	17.50	12,468.75	12,468.75	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	60206.25	1489.13	60206.25	27464.03
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
Output : 2008 NPS Visitor Trailhead WTP
WTP Hiking Visitor	712.500	visit	21.00	14,962.50	14.96	wtp01
This estimates the willingness to pay from hiking visitors.
WTP Visitors to Visitor Center	712.500	each	25.00	17,812.50	17.81	wtp02
This estimates the willingness to pay from visitors who visit the visitor center.
Habitat Alteration Potential	712.500	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1,000.00	SF	32,775.00	1,489.13	32,775.00	32.78	25.00	0.00	0.00	accepted;
Description : Sample analysis used in a DevTreks tutorial. v210a
Output : 2008 NPS Visitor Hiker WTP
Willingness To Pay	712.500	visitor	21.00	14,962.50	14,962.50	wtp02
These calculations derive from ...
Nature Education Capital	712.500	visitor	17.50	12,468.75	12,468.75	educate01
These calculations derive from ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1.00	visit	27,431.25	0.00	27,431.25	27,431.25	0.00	0.00	0.00	B; actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Outcome
2008 National Park Trail Benefits 02
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	675.000	visit	21.00	14,175.00	14.18	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	1,350.000	visitor	46.00	31,050.00	14,191.88	wtp02
These calculations derive from ...
Habitat Alteration Potential	675.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	675.000	visitor	17.50	11,812.50	11,812.50	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	57037.50	1410.75	57037.50	26018.55
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
Output : 2008 NPS Visitor Trailhead WTP
WTP Hiking Visitor	675.000	visit	21.00	14,175.00	14.18	wtp01
This estimates the willingness to pay from hiking visitors.
WTP Visitors to Visitor Center	675.000	each	25.00	16,875.00	16.88	wtp02
This estimates the willingness to pay from visitors who visit the visitor center.
Habitat Alteration Potential	675.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1,000.00	SF	31,050.00	1,410.75	31,050.00	31.05	25.00	0.00	0.00	accepted;
Description : Sample analysis used in a DevTreks tutorial. v210a
Output : 2008 NPS Visitor Hiker WTP
Willingness To Pay	675.000	visitor	21.00	14,175.00	14,175.00	wtp02
These calculations derive from ...
Nature Education Capital	675.000	visitor	17.50	11,812.50	11,812.50	educate01
These calculations derive from ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1.00	visit	25,987.50	0.00	25,987.50	25,987.50	0.00	0.00	0.00	B; actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Components
Component
2008 Example 01 Slab on Grade
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	3,065.250	CY	434.14	10,388.93	1,212.04	mater01
This cost derives from ...
Labor	3,803.250	CY	216.25	11,914.08	827.85	labor01
This cost derives from ...
Equipment	822.750	CY	6.63	585.04	0.59	equip01
This cost derives from ...
Global Warming Potential	802.500	kg CO2 equivs	0.02	16.05	0.02	carbon01

Habitat Alteration Potential	0.803	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	22904.09	22904.09	2040.48	0.00
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Input : NPS 2008, Concrete Waste Factor 10%
Material	4.500	each	237.30	1,067.85	1.07	mater01
This subcost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,067.85	1,067.85	1.07	0.00
1,000.00	SF	1.07	0.00	0.00	0.00	B	actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, F I Crushed Aggregate Base - 6-
Material	5.250	tons	19.50	102.38	0.10	mater01
This cost derives from ...
Labor	5.250	ton	36.82	193.31	0.19	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	295.68	295.68	0.30	0.00
1,000.00	SF	0.30	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, F I Rigid EPS and Vapor Barrier
Material	742.500	SF	0.92	683.10	683.10	mater01
This cost derives from ...
Labor	742.500	SF	0.63	467.78	467.78	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,150.88	1,150.88	1,150.88	0.00
1.00	0	1,150.88	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, F I Supplemental Reinforcing Mesh
Material	742.500	SF	0.25	185.63	0.19	mater01
This cost derives from ...
Labor	742.500	SF	0.38	282.15	0.28	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	467.78	467.78	0.47	0.00
1,000.00	SF	0.47	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Fine Grade Install 4- leveling sand
Material	742.500	SF	0.47	348.98	0.35	mater01
This cost derives from ...
Labor	742.500	SF	1.45	1,076.63	1.08	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,425.60	1,425.60	1.43	0.00
1,000.00	SF	1.43	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Furnish Install Pre-stressing Tendon
Material	742.500	SF	0.70	519.75	519.75	mater01
This cost derives from ...
Labor	742.500	SF	0.47	348.98	348.98	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	868.73	868.73	868.73	0.00
1.00		868.73	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Misc- STS -cure, etc--
Material	5.250	Allow	87.50	459.38	0.46	mater01
This cost derives from ...
Labor	5.250	Allow	66.00	346.50	0.35	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	805.88	805.88	0.81	0.00
1,000.00	SF	0.81	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Power trowel finish
Labor	742.500	SF	0.50	371.25	0.37	labor01
This cost derives from ...
Equipment	742.500	SF	0.08	59.40	0.06	equip01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	430.65	430.65	0.43	0.00
1,000.00	SF	0.43	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Furnish Pour concrete
Material	80.250	CY	87.50	7,021.88	7.02	mater01
This cost derives from ...
Labor	80.250	CY	110.00	8,827.50	8.83	labor01
This cost derives from ...
Equipment	80.250	CY	6.55	525.64	0.53	equip01
This cost derives from ...
Global Warming Potential	802.500	kg CO2 equivs	0.02	16.05	0.02	carbon01

Habitat Alteration Potential	0.803	TE Species Count equivs	0.00	0.00	0.00	habitat01

	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	16,391.06	16,391.06	16.39	0.00
1,000.00	SF	16.39	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Component
2008 Example 02 Slab on Grade
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	3,174.000	CY	434.14	10,760.33	1,230.61	mater01
This cost derives from ...
Labor	3,925.500	CY	216.25	14,075.71	842.37	labor01
This cost derives from ...
Equipment	831.000	CY	6.63	566.29	0.57	equip01
This cost derives from ...
Global Warming Potential	772.500	kg CO2 equivs	0.02	15.45	0.02	carbon01

Habitat Alteration Potential	0.773	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	25417.77	25417.77	2073.57	0.00
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Input : NPS 2008, Concrete Waste Factor 10%
Material	2.250	each	237.30	533.93	0.53	mater01
This subcost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	533.93	533.93	0.53	0.00
1,000.00	SF	0.53	0.00	0.00	0.00	B	actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, F I Crushed Aggregate Base - 6-
Material	77.250	tons	19.50	1,506.38	1.51	mater01
This cost derives from ...
Labor	77.250	ton	36.82	2,844.35	2.84	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	4,350.72	4,350.72	4.35	0.00
1,000.00	SF	4.35	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, F I Rigid EPS and Vapor Barrier
Material	753.750	SF	0.92	693.45	693.45	mater01
This cost derives from ...
Labor	753.750	SF	0.63	474.86	474.86	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,168.31	1,168.31	1,168.31	0.00
1.00	0	1,168.31	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, F I Supplemental Reinforcing Mesh
Material	753.750	SF	0.25	188.44	0.19	mater01
This cost derives from ...
Labor	753.750	SF	0.38	286.43	0.29	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	474.86	474.86	0.47	0.00
1,000.00	SF	0.47	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Fine Grade Install 4- leveling sand
Material	753.750	SF	0.47	354.26	0.35	mater01
This cost derives from ...
Labor	753.750	SF	1.45	1,092.94	1.09	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,447.20	1,447.20	1.45	0.00
1,000.00	SF	1.45	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Furnish Install Pre-stressing Tendon
Material	753.750	SF	0.70	527.63	527.63	mater01
This cost derives from ...
Labor	753.750	SF	0.47	354.26	354.26	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	881.89	881.89	881.89	0.00
1.00		881.89	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Misc- STS -cure, etc--
Material	2.250	Allow	87.50	196.88	0.20	mater01
This cost derives from ...
Labor	2.250	Allow	66.00	148.50	0.15	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	345.38	345.38	0.35	0.00
1,000.00	SF	0.35	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Power trowel finish
Labor	753.750	SF	0.50	376.88	0.38	labor01
This cost derives from ...
Equipment	753.750	SF	0.08	60.30	0.06	equip01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	437.18	437.18	0.44	0.00
1,000.00	SF	0.44	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Furnish Pour concrete
Material	77.250	CY	87.50	6,759.38	6.76	mater01
This cost derives from ...
Labor	77.250	CY	110.00	8,497.50	8.50	labor01
This cost derives from ...
Equipment	77.250	CY	6.55	505.99	0.51	equip01
This cost derives from ...
Global Warming Potential	772.500	kg CO2 equivs	0.02	15.45	0.02	carbon01

Habitat Alteration Potential	0.773	TE Species Count equivs	0.00	0.00	0.00	habitat01

	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	15,778.31	15,778.31	15.78	0.00
1,000.00	SF	15.78	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Time Period : 2009 Time Period 03
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	1,687.500	visit	44.00	37,125.00	37.13	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	3,375.000	visitor	99.00	83,531.25	37,171.41	wtp02
These calculations derive from ...
Habitat Alteration Potential	1,687.500	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	1,687.500	visitor	36.00	30,375.00	30,375.00	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	151031.25	3796.88	151031.25	67583.53
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	3,076.875	CY	893.94	7,578.54	1,265.08	mater01
This cost derives from ...
Labor	3,828.750	CY	447.52	9,407.59	815.11	labor01
This cost derives from ...
Equipment	810.000	CY	13.28	436.28	0.44	equip01
This cost derives from ...
Global Warming Potential	562.500	kg CO2 equivs	0.04	11.25	0.01	carbon01

Habitat Alteration Potential	0.563	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	17433.66	17433.66	2080.64	0.00
Outcomes
Outcome
2009 National Park Trail Benefits 01
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	900.000	visit	22.00	19,800.00	19.80	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	1,800.000	visitor	49.50	44,550.00	19,824.75	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	18.00	16,200.00	16,200.00	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	80550.00	2025.00	80550.00	36044.55
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
Output : 2009 NPS Visitor Trailhead WTP
WTP Hiking Visitor	900.000	visit	22.00	19,800.00	19.80	wtp01
This estimates the willingness to pay from hiking visitors.
WTP Visitors to Visitor Center	900.000	each	27.50	24,750.00	24.75	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 ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1,000.00	SF	44,550.00	2,025.00	44,550.00	44.55	25.00	0.00	0.00	accepted;
Description : Sample analysis used in a DevTreks tutorial. v210a
Output : 2009 NPS Visitor Hiker WTP
Willingness To Pay	900.000	visitor	22.00	19,800.00	19,800.00	wtp02
These calculations derive from ...
Nature Education Capital	900.000	visitor	18.00	16,200.00	16,200.00	educate01
These calculations derive from ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1.00	visit	36,000.00	0.00	36,000.00	36,000.00	0.00	0.00	0.00	C; actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Outcome
2009 National Park Trail Benefits 01
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	787.500	visit	22.00	17,325.00	17.33	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	1,575.000	visitor	49.50	38,981.25	17,346.66	wtp02
These calculations derive from ...
Habitat Alteration Potential	787.500	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	787.500	visitor	18.00	14,175.00	14,175.00	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	70481.25	1771.88	70481.25	31538.98
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
Output : 2009 NPS Visitor Trailhead WTP
WTP Hiking Visitor	787.500	visit	22.00	17,325.00	17.33	wtp01
This estimates the willingness to pay from hiking visitors.
WTP Visitors to Visitor Center	787.500	each	27.50	21,656.25	21.66	wtp02
This estimates the willingness to pay from visitors who visit the visitor center.
Habitat Alteration Potential	787.500	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1,000.00	SF	38,981.25	1,771.88	38,981.25	38.98	25.00	0.00	0.00	accepted;
Description : Sample analysis used in a DevTreks tutorial. v210a
Output : 2009 NPS Visitor Hiker WTP
Willingness To Pay	787.500	visitor	22.00	17,325.00	17,325.00	wtp02
These calculations derive from ...
Nature Education Capital	787.500	visitor	18.00	14,175.00	14,175.00	educate01
These calculations derive from ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1.00	visit	31,500.00	0.00	31,500.00	31,500.00	0.00	0.00	0.00	C; actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Components
Component
2009 Example 01 Slab on Grade
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	0.000	CY	446.97	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	CY	223.76	0.00	0.00	labor01
This cost derives from ...
Equipment	0.000	CY	6.64	0.00	0.00	equip01
This cost derives from ...
Global Warming Potential	0.000	kg CO2 equivs	0.02	0.00	0.00	carbon01

Habitat Alteration Potential	0.000	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	0.00	0.00	0.00	0.00
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Input : NPS 2009, Concrete Waste Factor 10%
Material	0.000	each	240.30	0.00	0.00	mater01
This subcost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1,000.00	SF	0.00	0.00	0.00	0.00	C	actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, F I Crushed Aggregate Base - 6-
Material	0.000	tons	20.75	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	ton	36.82	0.00	0.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1,000.00	SF	0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, F I Rigid EPS and Vapor Barrier
Material	0.000	SF	0.94	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	SF	0.60	0.00	0.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1.00	0	0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, F I Supplemental Reinforcing Mesh
Material	0.000	SF	0.26	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	SF	0.36	0.00	0.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1,000.00	SF	0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Fine Grade Install 4- leveling sand
Material	0.000	SF	0.49	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	SF	1.40	0.00	0.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1,000.00	SF	0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Furnish Install Pre-stressing Tendon
Material	0.000	SF	0.73	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	SF	0.47	0.00	0.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1.00		0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Misc- STS -cure, etc--
Material	0.000	Allow	93.00	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	Allow	65.00	0.00	0.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1,000.00	SF	0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Power trowel finish
Labor	0.000	SF	0.55	0.00	0.00	labor01
This cost derives from ...
Equipment	0.000	SF	0.09	0.00	0.00	equip01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1,000.00	SF	0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Furnish Pour concrete
Material	0.000	CY	90.50	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	CY	118.56	0.00	0.00	labor01
This cost derives from ...
Equipment	0.000	CY	6.55	0.00	0.00	equip01
This cost derives from ...
Global Warming Potential	0.000	kg CO2 equivs	0.02	0.00	0.00	carbon01

Habitat Alteration Potential	0.000	TE Species Count equivs	0.00	0.00	0.00	habitat01

	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1,000.00	SF	0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Component
2009 Example 02 Slab on Grade
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	3,076.875	CY	446.97	7,578.54	1,265.08	mater01
This cost derives from ...
Labor	3,828.750	CY	223.76	9,407.59	815.11	labor01
This cost derives from ...
Equipment	810.000	CY	6.64	436.28	0.44	equip01
This cost derives from ...
Global Warming Potential	562.500	kg CO2 equivs	0.02	11.25	0.01	carbon01

Habitat Alteration Potential	0.563	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	17433.66	17433.66	2080.64	0.00
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Input : NPS 2009, Concrete Waste Factor 10%
Material	1.875	each	240.30	450.56	0.45	mater01
This subcost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	450.56	450.56	0.45	0.00
1,000.00	SF	0.45	0.00	0.00	0.00	C	actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, F I Crushed Aggregate Base - 6-
Material	1.875	tons	20.75	38.91	0.04	mater01
This cost derives from ...
Labor	1.875	ton	36.82	69.04	0.07	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	107.94	107.94	0.11	0.00
1,000.00	SF	0.11	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, F I Rigid EPS and Vapor Barrier
Material	753.750	SF	0.94	708.53	708.53	mater01
This cost derives from ...
Labor	753.750	SF	0.60	452.25	452.25	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,160.78	1,160.78	1,160.78	0.00
1.00	0	1,160.78	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, F I Supplemental Reinforcing Mesh
Material	753.750	SF	0.26	195.98	0.20	mater01
This cost derives from ...
Labor	753.750	SF	0.36	271.35	0.27	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	467.33	467.33	0.47	0.00
1,000.00	SF	0.47	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Fine Grade Install 4- leveling sand
Material	753.750	SF	0.49	369.34	0.37	mater01
This cost derives from ...
Labor	753.750	SF	1.40	1,055.25	1.06	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,424.59	1,424.59	1.42	0.00
1,000.00	SF	1.42	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Furnish Install Pre-stressing Tendon
Material	753.750	SF	0.73	550.24	550.24	mater01
This cost derives from ...
Labor	753.750	SF	0.47	354.26	354.26	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	904.50	904.50	904.50	0.00
1.00		904.50	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Misc- STS -cure, etc--
Material	1.875	Allow	93.00	174.38	0.17	mater01
This cost derives from ...
Labor	1.875	Allow	65.00	121.88	0.12	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	296.25	296.25	0.30	0.00
1,000.00	SF	0.30	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Power trowel finish
Labor	753.750	SF	0.55	414.56	0.41	labor01
This cost derives from ...
Equipment	753.750	SF	0.09	67.84	0.07	equip01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	482.40	482.40	0.48	0.00
1,000.00	SF	0.48	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Furnish Pour concrete
Material	56.250	CY	90.50	5,090.63	5.09	mater01
This cost derives from ...
Labor	56.250	CY	118.56	6,669.00	6.67	labor01
This cost derives from ...
Equipment	56.250	CY	6.55	368.44	0.37	equip01
This cost derives from ...
Global Warming Potential	562.500	kg CO2 equivs	0.02	11.25	0.01	carbon01

Habitat Alteration Potential	0.563	TE Species Count equivs	0.00	0.00	0.00	habitat01

	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	12,139.31	12,139.31	12.14	0.00
1,000.00	SF	12.14	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Investment : Infrastructure Investment 03
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	3,100.000	visit	126.00	65,175.00	65.18	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	6,200.000	visitor	313.00	162,287.50	75,761.61	wtp02
These calculations derive from ...
Habitat Alteration Potential	3,100.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	3,100.000	visitor	115.00	59,537.50	59,537.50	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	287000.00	6900.50	287000.00	135364.29
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	10,495.750	CY	2,615.16	44,517.86	4,083.50	mater01
This cost derives from ...
Labor	12,944.500	CY	1,335.10	44,104.45	2,831.99	labor01
This cost derives from ...
Equipment	2,752.500	CY	38.79	1,774.05	1.77	equip01
This cost derives from ...
Global Warming Potential	2,475.000	kg CO2 equivs	0.12	49.50	0.05	carbon01

Habitat Alteration Potential	2.475	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	90445.86	90445.86	6917.31	0.00
Time Period : 2007 Time Period 01
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	1,050.000	visit	40.00	21,000.00	21.00	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	2,100.000	visitor	122.00	64,050.00	31,532.55	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	44.00	23,100.00	23,100.00	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	108150.00	2436.00	108150.00	54653.55
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	4,285.000	CY	852.94	25,366.00	1,611.68	mater01
This cost derives from ...
Labor	5,239.500	CY	455.08	20,506.20	1,175.10	labor01
This cost derives from ...
Equipment	1,110.000	CY	12.25	715.65	0.72	equip01
This cost derives from ...
Global Warming Potential	1,050.000	kg CO2 equivs	0.04	21.00	0.02	carbon01

Habitat Alteration Potential	1.050	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	46608.85	46608.85	2787.52	0.00
Outcomes
Outcome
2007 National Park Trail Benefits 01
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	500.000	visit	20.00	10,000.00	10.00	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	1,000.000	visitor	61.00	30,500.00	15,015.50	wtp02
These calculations derive from ...
Habitat Alteration Potential	500.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	500.000	visitor	22.00	11,000.00	11,000.00	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	51500.00	1160.00	51500.00	26025.50
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
Output : 2007 NPS Visitor Trailhead WTP
WTP Hiking Visitor	500.000	visit	20.00	10,000.00	10.00	wtp01
This estimates the willingness to pay from hiking visitors.
WTP Visitors to Visitor Center	500.000	each	31.00	15,500.00	15.50	wtp02
This estimates the willingness to pay from visitors who visit the visitor center.
Habitat Alteration Potential	500.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1,000.00	SF	25,500.00	1,160.00	25,500.00	25.50	25.00	0.00	0.00	accepted;
Description : Sample analysis used in a DevTreks tutorial. v210a
Output : 2007 NPS Visitor Hiker WTP
Willingness To Pay	500.000	visitor	30.00	15,000.00	15,000.00	wtp02
These calculations derive from ...
Nature Education Capital	500.000	visitor	22.00	11,000.00	11,000.00	educate01
These calculations derive from ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1.00	visit	26,000.00	0.00	26,000.00	26,000.00	0.00	0.00	0.00	A; benchmark
Description : Sample analysis used in a DevTreks tutorial. v210a
Outcome
2007 National Park Trail Benefits 02
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	550.000	visit	20.00	11,000.00	11.00	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	1,100.000	visitor	61.00	33,550.00	16,517.05	wtp02
These calculations derive from ...
Habitat Alteration Potential	550.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	550.000	visitor	22.00	12,100.00	12,100.00	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	56650.00	1276.00	56650.00	28628.05
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
Output : 2007 NPS Visitor Trailhead WTP
WTP Hiking Visitor	550.000	visit	20.00	11,000.00	11.00	wtp01
This estimates the willingness to pay from hiking visitors.
WTP Visitors to Visitor Center	550.000	each	31.00	17,050.00	17.05	wtp02
This estimates the willingness to pay from visitors who visit the visitor center.
Habitat Alteration Potential	550.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1,000.00	SF	28,050.00	1,276.00	28,050.00	28.05	25.00	0.00	0.00	accepted;
Description : Sample analysis used in a DevTreks tutorial. v210a
Output : 2007 NPS Visitor Hiker WTP
Willingness To Pay	550.000	visitor	30.00	16,500.00	16,500.00	wtp02
These calculations derive from ...
Nature Education Capital	550.000	visitor	22.00	12,100.00	12,100.00	educate01
These calculations derive from ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1.00	visit	28,600.00	0.00	28,600.00	28,600.00	0.00	0.00	0.00	A; benchmark
Description : Sample analysis used in a DevTreks tutorial. v210a
Components
Component
2007 Example 01 Slab on Grade
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	2,152.500	CY	426.47	18,262.50	807.47	mater01
This cost derives from ...
Labor	2,602.500	CY	227.54	9,868.50	584.29	labor01
This cost derives from ...
Equipment	550.000	CY	6.13	342.50	0.34	equip01
This cost derives from ...
Global Warming Potential	500.000	kg CO2 equivs	0.02	10.00	0.01	carbon01

Habitat Alteration Potential	0.500	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	28483.50	28483.50	1392.12	0.00
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Input : NPS 2007, Concrete Waste Factor 10%
Material	50.000	each	235.30	11,765.00	11.77	mater01
This subcost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	11,765.00	11,765.00	11.77	0.00
1,000.00	SF	11.77	0.00	0.00	0.00	A	benchmark
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, F I Crushed Aggregate Base - 6-
Material	50.000	tons	19.00	950.00	0.95	mater01
This cost derives from ...
Labor	50.000	ton	36.82	1,841.00	1.84	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	2,791.00	2,791.00	2.79	0.00
1,000.00	SF	2.79	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, F I Rigid EPS and Vapor Barrier
Material	500.000	SF	0.90	450.00	450.00	mater01
This cost derives from ...
Labor	500.000	SF	0.65	325.00	325.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	775.00	775.00	775.00	0.00
1.00	0	775.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Fine Grade Install 4- leveling sand
Material	500.000	SF	0.35	175.00	0.18	mater01
This cost derives from ...
Labor	500.000	SF	1.65	825.00	0.83	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,000.00	1,000.00	1.00	0.00
1,000.00	SF	1.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Furnish Install Pre-stressing Tendon
Material	500.000	SF	0.68	340.00	340.00	mater01
This cost derives from ...
Labor	500.000	SF	0.50	250.00	250.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	590.00	590.00	590.00	0.00
1.00		590.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Misc- STS -cure, etc--
Material	2.500	Allow	85.00	212.50	0.21	mater01
This cost derives from ...
Labor	2.500	Allow	67.00	167.50	0.17	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	380.00	380.00	0.38	0.00
1,000.00	SF	0.38	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Power trowel finish
Labor	500.000	SF	0.52	260.00	0.26	labor01
This cost derives from ...
Equipment	500.000	SF	0.08	40.00	0.04	equip01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	300.00	300.00	0.30	0.00
1,000.00	SF	0.30	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, F I Supplemental Reinforcing Mesh
Material	500.000	SF	0.24	120.00	0.12	mater01
This cost derives from ...
Labor	500.000	SF	0.40	200.00	0.20	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	320.00	320.00	0.32	0.00
1,000.00	SF	0.32	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Furnish Pour concrete
Material	50.000	CY	85.00	4,250.00	4.25	mater01
This cost derives from ...
Labor	50.000	CY	120.00	6,000.00	6.00	labor01
This cost derives from ...
Equipment	50.000	CY	6.05	302.50	0.30	equip01
This cost derives from ...
Global Warming Potential	500.000	kg CO2 equivs	0.02	10.00	0.01	carbon01

Habitat Alteration Potential	0.500	TE Species Count equivs	0.00	0.00	0.00	habitat01

	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	10,562.50	10,562.50	10.56	0.00
1,000.00	SF	10.56	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Component
2007 Example 02 Slab on Grade
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	2,132.500	CY	426.47	7,103.50	804.21	mater01
This cost derives from ...
Labor	2,637.000	CY	227.54	10,637.70	590.81	labor01
This cost derives from ...
Equipment	560.000	CY	6.13	373.15	0.37	equip01
This cost derives from ...
Global Warming Potential	550.000	kg CO2 equivs	0.02	11.00	0.01	carbon01

Habitat Alteration Potential	0.550	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	18125.35	18125.35	1395.40	0.00
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Input : NPS 2007, Concrete Waste Factor 10%
Material	0.500	each	235.30	117.65	0.12	mater01
This subcost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	117.65	117.65	0.12	0.00
1,000.00	SF	0.12	0.00	0.00	0.00	A	benchmark
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, F I Crushed Aggregate Base - 6-
Material	55.000	tons	19.00	1,045.00	1.05	mater01
This cost derives from ...
Labor	55.000	ton	36.82	2,025.10	2.03	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	3,070.10	3,070.10	3.07	0.00
1,000.00	SF	3.07	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, F I Rigid EPS and Vapor Barrier
Material	505.000	SF	0.90	454.50	454.50	mater01
This cost derives from ...
Labor	505.000	SF	0.65	328.25	328.25	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	782.75	782.75	782.75	0.00
1.00	0	782.75	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Fine Grade Install 4- leveling sand
Material	505.000	SF	0.35	176.75	0.18	mater01
This cost derives from ...
Labor	505.000	SF	1.65	833.25	0.83	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	1,010.00	1,010.00	1.01	0.00
1,000.00	SF	1.01	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Furnish Install Pre-stressing Tendon
Material	505.000	SF	0.68	343.40	343.40	mater01
This cost derives from ...
Labor	505.000	SF	0.50	252.50	252.50	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	595.90	595.90	595.90	0.00
1.00		595.90	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Misc- STS -cure, etc--
Material	2.000	Allow	85.00	170.00	0.17	mater01
This cost derives from ...
Labor	2.000	Allow	67.00	134.00	0.13	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	304.00	304.00	0.30	0.00
1,000.00	SF	0.30	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Power trowel finish
Labor	505.000	SF	0.52	262.60	0.26	labor01
This cost derives from ...
Equipment	505.000	SF	0.08	40.40	0.04	equip01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	303.00	303.00	0.30	0.00
1,000.00	SF	0.30	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, F I Supplemental Reinforcing Mesh
Material	505.000	SF	0.24	121.20	0.12	mater01
This cost derives from ...
Labor	505.000	SF	0.40	202.00	0.20	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	323.20	323.20	0.32	0.00
1,000.00	SF	0.32	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2007, Furnish Pour concrete
Material	55.000	CY	85.00	4,675.00	4.68	mater01
This cost derives from ...
Labor	55.000	CY	120.00	6,600.00	6.60	labor01
This cost derives from ...
Equipment	55.000	CY	6.05	332.75	0.33	equip01
This cost derives from ...
Global Warming Potential	550.000	kg CO2 equivs	0.02	11.00	0.01	carbon01

Habitat Alteration Potential	0.550	TE Species Count equivs	0.00	0.00	0.00	habitat01

	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	11,618.75	11,618.75	11.62	0.00
1,000.00	SF	11.62	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Time Period : 2008 Time Period 02
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	925.000	visit	42.00	19,425.00	19.43	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	1,850.000	visitor	92.00	42,550.00	19,448.13	wtp02
These calculations derive from ...
Habitat Alteration Potential	925.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	925.000	visitor	35.00	16,187.50	16,187.50	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	78162.50	1933.25	78162.50	35655.05
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	4,159.500	CY	868.28	14,099.50	1,628.43	mater01
This cost derives from ...
Labor	5,152.500	CY	432.50	17,326.53	1,113.48	labor01
This cost derives from ...
Equipment	1,102.500	CY	13.26	767.55	0.77	equip01
This cost derives from ...
Global Warming Potential	1,050.000	kg CO2 equivs	0.04	21.00	0.02	carbon01

Habitat Alteration Potential	1.050	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	32214.58	32214.58	2742.70	0.00
Outcomes
Outcome
2008 National Park Trail Benefits 01
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	475.000	visit	21.00	9,975.00	9.98	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	950.000	visitor	46.00	21,850.00	9,986.88	wtp02
These calculations derive from ...
Habitat Alteration Potential	475.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	475.000	visitor	17.50	8,312.50	8,312.50	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	40137.50	992.75	40137.50	18309.35
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
Output : 2008 NPS Visitor Trailhead WTP
WTP Hiking Visitor	475.000	visit	21.00	9,975.00	9.98	wtp01
This estimates the willingness to pay from hiking visitors.
WTP Visitors to Visitor Center	475.000	each	25.00	11,875.00	11.88	wtp02
This estimates the willingness to pay from visitors who visit the visitor center.
Habitat Alteration Potential	475.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1,000.00	SF	21,850.00	992.75	21,850.00	21.85	25.00	0.00	0.00	accepted;
Description : Sample analysis used in a DevTreks tutorial. v210a
Output : 2008 NPS Visitor Hiker WTP
Willingness To Pay	475.000	visitor	21.00	9,975.00	9,975.00	wtp02
These calculations derive from ...
Nature Education Capital	475.000	visitor	17.50	8,312.50	8,312.50	educate01
These calculations derive from ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1.00	visit	18,287.50	0.00	18,287.50	18,287.50	0.00	0.00	0.00	B; actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Outcome
2008 National Park Trail Benefits 02
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	450.000	visit	21.00	9,450.00	9.45	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	900.000	visitor	46.00	20,700.00	9,461.25	wtp02
These calculations derive from ...
Habitat Alteration Potential	450.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	450.000	visitor	17.50	7,875.00	7,875.00	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	38025.00	940.50	38025.00	17345.70
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
Output : 2008 NPS Visitor Trailhead WTP
WTP Hiking Visitor	450.000	visit	21.00	9,450.00	9.45	wtp01
This estimates the willingness to pay from hiking visitors.
WTP Visitors to Visitor Center	450.000	each	25.00	11,250.00	11.25	wtp02
This estimates the willingness to pay from visitors who visit the visitor center.
Habitat Alteration Potential	450.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1,000.00	SF	20,700.00	940.50	20,700.00	20.70	25.00	0.00	0.00	accepted;
Description : Sample analysis used in a DevTreks tutorial. v210a
Output : 2008 NPS Visitor Hiker WTP
Willingness To Pay	450.000	visitor	21.00	9,450.00	9,450.00	wtp02
These calculations derive from ...
Nature Education Capital	450.000	visitor	17.50	7,875.00	7,875.00	educate01
These calculations derive from ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1.00	visit	17,325.00	0.00	17,325.00	17,325.00	0.00	0.00	0.00	B; actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Components
Component
2008 Example 01 Slab on Grade
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	2,043.500	CY	434.14	6,925.95	808.02	mater01
This cost derives from ...
Labor	2,535.500	CY	216.25	7,942.72	551.90	labor01
This cost derives from ...
Equipment	548.500	CY	6.63	390.03	0.39	equip01
This cost derives from ...
Global Warming Potential	535.000	kg CO2 equivs	0.02	10.70	0.01	carbon01

Habitat Alteration Potential	0.535	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	15269.40	15269.40	1360.32	0.00
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Input : NPS 2008, Concrete Waste Factor 10%
Material	3.000	each	237.30	711.90	0.71	mater01
This subcost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	711.90	711.90	0.71	0.00
1,000.00	SF	0.71	0.00	0.00	0.00	B	actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, F I Crushed Aggregate Base - 6-
Material	3.500	tons	19.50	68.25	0.07	mater01
This cost derives from ...
Labor	3.500	ton	36.82	128.87	0.13	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	197.12	197.12	0.20	0.00
1,000.00	SF	0.20	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, F I Rigid EPS and Vapor Barrier
Material	495.000	SF	0.92	455.40	455.40	mater01
This cost derives from ...
Labor	495.000	SF	0.63	311.85	311.85	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	767.25	767.25	767.25	0.00
1.00	0	767.25	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, F I Supplemental Reinforcing Mesh
Material	495.000	SF	0.25	123.75	0.12	mater01
This cost derives from ...
Labor	495.000	SF	0.38	188.10	0.19	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	311.85	311.85	0.31	0.00
1,000.00	SF	0.31	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Fine Grade Install 4- leveling sand
Material	495.000	SF	0.47	232.65	0.23	mater01
This cost derives from ...
Labor	495.000	SF	1.45	717.75	0.72	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	950.40	950.40	0.95	0.00
1,000.00	SF	0.95	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Furnish Install Pre-stressing Tendon
Material	495.000	SF	0.70	346.50	346.50	mater01
This cost derives from ...
Labor	495.000	SF	0.47	232.65	232.65	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	579.15	579.15	579.15	0.00
1.00		579.15	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Misc- STS -cure, etc--
Material	3.500	Allow	87.50	306.25	0.31	mater01
This cost derives from ...
Labor	3.500	Allow	66.00	231.00	0.23	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	537.25	537.25	0.54	0.00
1,000.00	SF	0.54	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Power trowel finish
Labor	495.000	SF	0.50	247.50	0.25	labor01
This cost derives from ...
Equipment	495.000	SF	0.08	39.60	0.04	equip01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	287.10	287.10	0.29	0.00
1,000.00	SF	0.29	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Furnish Pour concrete
Material	53.500	CY	87.50	4,681.25	4.68	mater01
This cost derives from ...
Labor	53.500	CY	110.00	5,885.00	5.89	labor01
This cost derives from ...
Equipment	53.500	CY	6.55	350.43	0.35	equip01
This cost derives from ...
Global Warming Potential	535.000	kg CO2 equivs	0.02	10.70	0.01	carbon01

Habitat Alteration Potential	0.535	TE Species Count equivs	0.00	0.00	0.00	habitat01

	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	10,927.38	10,927.38	10.93	0.00
1,000.00	SF	10.93	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Component
2008 Example 02 Slab on Grade
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	2,116.000	CY	434.14	7,173.55	820.41	mater01
This cost derives from ...
Labor	2,617.000	CY	216.25	9,383.81	561.58	labor01
This cost derives from ...
Equipment	554.000	CY	6.63	377.53	0.38	equip01
This cost derives from ...
Global Warming Potential	515.000	kg CO2 equivs	0.02	10.30	0.01	carbon01

Habitat Alteration Potential	0.515	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	16945.18	16945.18	1382.38	0.00
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Input : NPS 2008, Concrete Waste Factor 10%
Material	1.500	each	237.30	355.95	0.36	mater01
This subcost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	355.95	355.95	0.36	0.00
1,000.00	SF	0.36	0.00	0.00	0.00	B	actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, F I Crushed Aggregate Base - 6-
Material	51.500	tons	19.50	1,004.25	1.00	mater01
This cost derives from ...
Labor	51.500	ton	36.82	1,896.23	1.90	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	2,900.48	2,900.48	2.90	0.00
1,000.00	SF	2.90	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, F I Rigid EPS and Vapor Barrier
Material	502.500	SF	0.92	462.30	462.30	mater01
This cost derives from ...
Labor	502.500	SF	0.63	316.58	316.58	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	778.88	778.88	778.88	0.00
1.00	0	778.88	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, F I Supplemental Reinforcing Mesh
Material	502.500	SF	0.25	125.63	0.13	mater01
This cost derives from ...
Labor	502.500	SF	0.38	190.95	0.19	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	316.58	316.58	0.32	0.00
1,000.00	SF	0.32	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Fine Grade Install 4- leveling sand
Material	502.500	SF	0.47	236.18	0.24	mater01
This cost derives from ...
Labor	502.500	SF	1.45	728.63	0.73	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	964.80	964.80	0.96	0.00
1,000.00	SF	0.96	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Furnish Install Pre-stressing Tendon
Material	502.500	SF	0.70	351.75	351.75	mater01
This cost derives from ...
Labor	502.500	SF	0.47	236.18	236.18	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	587.93	587.93	587.93	0.00
1.00		587.93	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Misc- STS -cure, etc--
Material	1.500	Allow	87.50	131.25	0.13	mater01
This cost derives from ...
Labor	1.500	Allow	66.00	99.00	0.10	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	230.25	230.25	0.23	0.00
1,000.00	SF	0.23	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Power trowel finish
Labor	502.500	SF	0.50	251.25	0.25	labor01
This cost derives from ...
Equipment	502.500	SF	0.08	40.20	0.04	equip01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	291.45	291.45	0.29	0.00
1,000.00	SF	0.29	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2008, Furnish Pour concrete
Material	51.500	CY	87.50	4,506.25	4.51	mater01
This cost derives from ...
Labor	51.500	CY	110.00	5,665.00	5.67	labor01
This cost derives from ...
Equipment	51.500	CY	6.55	337.33	0.34	equip01
This cost derives from ...
Global Warming Potential	515.000	kg CO2 equivs	0.02	10.30	0.01	carbon01

Habitat Alteration Potential	0.515	TE Species Count equivs	0.00	0.00	0.00	habitat01

	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	10,518.88	10,518.88	10.52	0.00
1,000.00	SF	10.52	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Time Period : 2009 Time Period 03
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	1,125.000	visit	44.00	24,750.00	24.75	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	2,250.000	visitor	99.00	55,687.50	24,780.94	wtp02
These calculations derive from ...
Habitat Alteration Potential	1,125.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	1,125.000	visitor	36.00	20,250.00	20,250.00	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	100687.50	2531.25	100687.50	45055.69
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	2,051.250	CY	893.94	5,052.36	843.39	mater01
This cost derives from ...
Labor	2,552.500	CY	447.52	6,271.73	543.41	labor01
This cost derives from ...
Equipment	540.000	CY	13.28	290.85	0.29	equip01
This cost derives from ...
Global Warming Potential	375.000	kg CO2 equivs	0.04	7.50	0.01	carbon01

Habitat Alteration Potential	0.375	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	11622.44	11622.44	1387.10	0.00
Outcomes
Outcome
2009 National Park Trail Benefits 01
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	600.000	visit	22.00	13,200.00	13.20	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	1,200.000	visitor	49.50	29,700.00	13,216.50	wtp02
These calculations derive from ...
Habitat Alteration Potential	600.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	600.000	visitor	18.00	10,800.00	10,800.00	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	53700.00	1350.00	53700.00	24029.70
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
Output : 2009 NPS Visitor Trailhead WTP
WTP Hiking Visitor	600.000	visit	22.00	13,200.00	13.20	wtp01
This estimates the willingness to pay from hiking visitors.
WTP Visitors to Visitor Center	600.000	each	27.50	16,500.00	16.50	wtp02
This estimates the willingness to pay from visitors who visit the visitor center.
Habitat Alteration Potential	600.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1,000.00	SF	29,700.00	1,350.00	29,700.00	29.70	25.00	0.00	0.00	accepted;
Description : Sample analysis used in a DevTreks tutorial. v210a
Output : 2009 NPS Visitor Hiker WTP
Willingness To Pay	600.000	visitor	22.00	13,200.00	13,200.00	wtp02
These calculations derive from ...
Nature Education Capital	600.000	visitor	18.00	10,800.00	10,800.00	educate01
These calculations derive from ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1.00	visit	24,000.00	0.00	24,000.00	24,000.00	0.00	0.00	0.00	C; actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Outcome
2009 National Park Trail Benefits 01
Benefits
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
WTP Hiking Visitor	525.000	visit	22.00	11,550.00	11.55	wtp01
This estimates the willingness to pay from hiking visitors.
Willingness To Pay	1,050.000	visitor	49.50	25,987.50	11,564.44	wtp02
These calculations derive from ...
Habitat Alteration Potential	525.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Nature Education Capital	525.000	visitor	18.00	9,450.00	9,450.00	educate01
These calculations derive from ...
Totals	---	Total Revenue	Total EAA	Total LCB	Total Unit Benefit
Totals	---	46987.50	1181.25	46987.50	21025.99
SubBenefit Name	SubBenefit Amount	SubBenefit Unit	SubBenefit Price	SubBenefit Total	SubBenefit Unit Total	SubBenefit Label
Output : 2009 NPS Visitor Trailhead WTP
WTP Hiking Visitor	525.000	visit	22.00	11,550.00	11.55	wtp01
This estimates the willingness to pay from hiking visitors.
WTP Visitors to Visitor Center	525.000	each	27.50	14,437.50	14.44	wtp02
This estimates the willingness to pay from visitors who visit the visitor center.
Habitat Alteration Potential	525.000	TE species count equivs	0.00	0.00	0.00	habitat01
This calculation was derived by ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1,000.00	SF	25,987.50	1,181.25	25,987.50	25.99	25.00	0.00	0.00	accepted;
Description : Sample analysis used in a DevTreks tutorial. v210a
Output : 2009 NPS Visitor Hiker WTP
Willingness To Pay	525.000	visitor	22.00	11,550.00	11,550.00	wtp02
These calculations derive from ...
Nature Education Capital	525.000	visitor	18.00	9,450.00	9,450.00	educate01
These calculations derive from ...
Unit Amount	Unit	Total Revenue	Total EAA	Total LCB	Total Unit Benefit	Service Life	P/C Years	Yrs From Base Date	Target Type / AlternType
1.00	visit	21,000.00	0.00	21,000.00	21,000.00	0.00	0.00	0.00	C; actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Components
Component
2009 Example 01 Slab on Grade
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	0.000	CY	446.97	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	CY	223.76	0.00	0.00	labor01
This cost derives from ...
Equipment	0.000	CY	6.64	0.00	0.00	equip01
This cost derives from ...
Global Warming Potential	0.000	kg CO2 equivs	0.02	0.00	0.00	carbon01

Habitat Alteration Potential	0.000	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	0.00	0.00	0.00	0.00
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Input : NPS 2009, Concrete Waste Factor 10%
Material	0.000	each	240.30	0.00	0.00	mater01
This subcost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1,000.00	SF	0.00	0.00	0.00	0.00	C	actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, F I Crushed Aggregate Base - 6-
Material	0.000	tons	20.75	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	ton	36.82	0.00	0.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1,000.00	SF	0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, F I Rigid EPS and Vapor Barrier
Material	0.000	SF	0.94	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	SF	0.60	0.00	0.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1.00	0	0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, F I Supplemental Reinforcing Mesh
Material	0.000	SF	0.26	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	SF	0.36	0.00	0.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1,000.00	SF	0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Fine Grade Install 4- leveling sand
Material	0.000	SF	0.49	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	SF	1.40	0.00	0.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1,000.00	SF	0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Furnish Install Pre-stressing Tendon
Material	0.000	SF	0.73	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	SF	0.47	0.00	0.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1.00		0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Misc- STS -cure, etc--
Material	0.000	Allow	93.00	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	Allow	65.00	0.00	0.00	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1,000.00	SF	0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Power trowel finish
Labor	0.000	SF	0.55	0.00	0.00	labor01
This cost derives from ...
Equipment	0.000	SF	0.09	0.00	0.00	equip01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1,000.00	SF	0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Furnish Pour concrete
Material	0.000	CY	90.50	0.00	0.00	mater01
This cost derives from ...
Labor	0.000	CY	118.56	0.00	0.00	labor01
This cost derives from ...
Equipment	0.000	CY	6.55	0.00	0.00	equip01
This cost derives from ...
Global Warming Potential	0.000	kg CO2 equivs	0.02	0.00	0.00	carbon01

Habitat Alteration Potential	0.000	TE Species Count equivs	0.00	0.00	0.00	habitat01

	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	0.00	0.00	0.00	0.00
1,000.00	SF	0.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Component
2009 Example 02 Slab on Grade
Costs
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Material	2,051.250	CY	446.97	5,052.36	843.39	mater01
This cost derives from ...
Labor	2,552.500	CY	223.76	6,271.73	543.41	labor01
This cost derives from ...
Equipment	540.000	CY	6.64	290.85	0.29	equip01
This cost derives from ...
Global Warming Potential	375.000	kg CO2 equivs	0.02	7.50	0.01	carbon01

Habitat Alteration Potential	0.375	TE Species Count equivs	0.00	0.00	0.00	habitat01

Totals	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Totals	0.00	0.00	11622.44	11622.44	1387.10	0.00
SubCost Name	SubCost Amount	SubCost Unit	SubCost Price	SubCost Total	SubCost Unit Total	SubCost Label
Input : NPS 2009, Concrete Waste Factor 10%
Material	1.250	each	240.30	300.38	0.30	mater01
This subcost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	300.38	300.38	0.30	0.00
1,000.00	SF	0.30	0.00	0.00	0.00	C	actual
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, F I Crushed Aggregate Base - 6-
Material	1.250	tons	20.75	25.94	0.03	mater01
This cost derives from ...
Labor	1.250	ton	36.82	46.03	0.05	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	71.96	71.96	0.07	0.00
1,000.00	SF	0.07	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, F I Rigid EPS and Vapor Barrier
Material	502.500	SF	0.94	472.35	472.35	mater01
This cost derives from ...
Labor	502.500	SF	0.60	301.50	301.50	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	773.85	773.85	773.85	0.00
1.00	0	773.85	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, F I Supplemental Reinforcing Mesh
Material	502.500	SF	0.26	130.65	0.13	mater01
This cost derives from ...
Labor	502.500	SF	0.36	180.90	0.18	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	311.55	311.55	0.31	0.00
1,000.00	SF	0.31	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Fine Grade Install 4- leveling sand
Material	502.500	SF	0.49	246.23	0.25	mater01
This cost derives from ...
Labor	502.500	SF	1.40	703.50	0.70	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	949.73	949.73	0.95	0.00
1,000.00	SF	0.95	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Furnish Install Pre-stressing Tendon
Material	502.500	SF	0.73	366.83	366.83	mater01
This cost derives from ...
Labor	502.500	SF	0.47	236.18	236.18	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	603.00	603.00	603.00	0.00
1.00		603.00	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Misc- STS -cure, etc--
Material	1.250	Allow	93.00	116.25	0.12	mater01
This cost derives from ...
Labor	1.250	Allow	65.00	81.25	0.08	labor01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	197.50	197.50	0.20	0.00
1,000.00	SF	0.20	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Power trowel finish
Labor	502.500	SF	0.55	276.38	0.28	labor01
This cost derives from ...
Equipment	502.500	SF	0.09	45.23	0.05	equip01
This cost derives from ...
	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	321.60	321.60	0.32	0.00
1,000.00	SF	0.32	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Input : NPS 2009, Furnish Pour concrete
Material	37.500	CY	90.50	3,393.75	3.39	mater01
This cost derives from ...
Labor	37.500	CY	118.56	4,446.00	4.45	labor01
This cost derives from ...
Equipment	37.500	CY	6.55	245.63	0.25	equip01
This cost derives from ...
Global Warming Potential	375.000	kg CO2 equivs	0.02	7.50	0.01	carbon01

Habitat Alteration Potential	0.375	TE Species Count equivs	0.00	0.00	0.00	habitat01

	Total OC	Total AOH	Total CAP	Total LCC	Total Unit	Total EAA
Unit Amount	Unit	Total Unit Cost	Service Life	P/C Years	Yrs From Base Date	Altern Type	Target Type
Totals	0.00	0.00	8,092.88	8,092.88	8.09	0.00
1,000.00	SF	8.09	0.00	0.00	0.00	accepted
Description : Sample analysis used in a DevTreks tutorial. v210a
Feedback About commercial/investmentgroup/Public Infrastructure Analysis Example/275505677/none

Dataset: Public Infrastructure Analysis Example IRI This building construction benefit and cost estimate is computed using life cycle cycle totals, statistics, incremental change, and progress capital budget analyzers.

The file has been uploaded.

Go to BuildTreks Home

Synchronize panels by clicking the panel directional buttons found at the top of the panel.

Synchronize panels by clicking the panel directional buttons found at the top of the panel.

Synchronize panels by clicking the panel directional buttons found at the top of the panel.

Synchronize panels by clicking the panel directional buttons found at the top of the panel.

Files in Package

Package Options

Life Cycle Stock Analyzer Views

Totals Analysis

Step 1 of 3. Make Selections

Step 2 of 3. Analyze

Relations

Step 3 of 3. Save

Instructions

Step 1

Step 2

Step 3

Reminder: The 'Resource Stock Totals' analyzer requires running the underlying NPV calculator after inserting, deleting, or updating, this linked view (that keeps the NPV calculator's linked views synchronized with these linkedviews).