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.

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.


Select
PackIt
Get
Get
Public Infrastructure Analysis Example

NPV Stock Analyzer Views

Totals

Introduction
This tool generates a variety of basic net present value stock statistics for DevTreks capital budgets and operating budgets.

Calculation View Description
v210a

Version: 1.7.0

Feedback About commercial/investmentgroup/Public Infrastructure Analysis Example/275505677/investmentnpvtotal1

Step 1 of 3. Make Selections


Date:

Step 2 of 3. Analyze

Relations

Use In Childs?
Overwrite Childs?
Compare Using:
Aggregate Using:
Display Full View:

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 (beta)

Step 1

  • Step 1. The accompanying tutorial contains a reference that explains these analyzers.
  • Step 1. Base Calculations To Analyze: Make sure that the data being analyzed corresponds to outputs.
  • Step 1. Analysis Type:The Analysis Type that is saved should match the name of this analyzer.

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 NPS10 08/21/2013
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Hiker WTP each 1,662.00 36,201.00 each 36.00 1,241,898.72 1,241,898.72
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 411,922.55 411,922.55 829,976.17 411,922.55 829,976.17
Investment : Infrastructure Investment 01 NPS1010 09/28/2017
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Hiker WTP each 554.00 11,401.00 each 12.00 522,778.10 522,778.10
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 183,076.69 183,076.69 339,701.41 183,076.69 339,701.41
Time Period : 2007 Period 01 2007 12/31/2007
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2007 NPS Visitor Hiker WTP each 206.00 3,201.00 each 4.00 167,913.20 167,913.20
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 95,971.06 95,971.06 71,942.14 95,971.06 71,942.14
Outcomes
Outcome: 2007 National Park Trail Benefits 01 NPS1001A 12/31/2007
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2007 NPS Visitor Hiker WTP each 103.00 1,001.00 each 2.00 52,449.03 52,449.03
Outputs
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2007 NPS Visitor Trailhead WTP each 51.00 1,000.00 each 1.00 52,396.46 52,396.46
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2007 NPS Visitor Hiker WTP each 52.00 1.00 each 1.00 52.57 52.57
Outcome: 2007 National Park Trail Benefits 02 NPS1001B 12/31/2007
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2007 NPS Visitor Hiker WTP each 103.00 2,200.00 each 2.00 115,464.17 115,464.17
Outputs
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2007 NPS Visitor Trailhead WTP each 51.00 1,100.00 each 1.00 57,636.10 57,636.10
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2007 NPS Visitor Hiker WTP each 52.00 1,100.00 each 1.00 57,828.06 57,828.06
Components
Component:  2007 Example 01 Slab on Grade A10301A 12/31/2007
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 58,650.13 58,650.13 -58,650.13 58,650.13 -58,650.13
TAMOC TAMAOH TAMCAP TAMTOTAL TAMIncent TOC P TOC Q TAOH P and Q TCAP P TCAP Q
Input : NPS 2007, Concrete Waste Factor 10% 03.30.53 01/10/2007
0.00 0.00 24,225.95 24,225.95 24,225.95 0.00 0.00 0.00;0.00 235.30 100.00
Input : NPS 2007, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2007
0.00 0.00 5,747.10 5,747.10 5,747.10 0.00 0.00 0.00;0.00 55.82 100.00
Input : NPS 2007, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2007
0.00 0.00 1,595.84 1,595.84 1,595.84 0.00 0.00 0.00;0.00 1.55 1,000.00
Input : NPS 2007, Fine Grade Install 4- leveling sand 31.23.23 01/10/2007
0.00 0.00 2,059.15 2,059.15 2,059.15 0.00 0.00 0.00;0.00 2.00 1,000.00
Input : NPS 2007, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2007
0.00 0.00 1,214.90 1,214.90 1,214.90 0.00 0.00 0.00;0.00 1.18 1,000.00
Input : NPS 2007, Misc- STS -cure, etc-- 03.39.23 01/10/2007
0.00 0.00 782.48 782.48 782.48 0.00 0.00 0.00;0.00 152.00 5.00
Input : NPS 2007, Power trowel finish 03.35.22 01/10/2007
0.00 0.00 617.75 617.75 617.75 0.00 0.00 0.00;0.00 0.60 1,000.00
Input : NPS 2007, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2007
0.00 0.00 658.93 658.93 658.93 0.00 0.00 0.00;0.00 0.64 1,000.00
Input : NPS 2007, Furnish Pour concrete 03.30.53 01/11/2007
0.00 0.00 21,748.03 21,748.03 21,748.03 0.00 0.00 0.00;0.00 211.25 100.00
Component:  2007 Example 02 Slab on Grade A10301B 12/31/2007
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 37,320.93 37,320.93 -37,320.93 37,320.93 -37,320.93
TAMOC TAMAOH TAMCAP TAMTOTAL TAMIncent TOC P TOC Q TAOH P and Q TCAP P TCAP Q
Input : NPS 2007, Concrete Waste Factor 10% 03.30.53 01/10/2007
0.00 0.00 242.26 242.26 242.26 0.00 0.00 0.00;0.00 235.30 1.00
Input : NPS 2007, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2007
0.00 0.00 6,321.81 6,321.81 6,321.81 0.00 0.00 0.00;0.00 55.82 110.00
Input : NPS 2007, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2007
0.00 0.00 1,611.80 1,611.80 1,611.80 0.00 0.00 0.00;0.00 1.55 1,010.00
Input : NPS 2007, Fine Grade Install 4- leveling sand 31.23.23 01/10/2007
0.00 0.00 2,079.75 2,079.75 2,079.75 0.00 0.00 0.00;0.00 2.00 1,010.00
Input : NPS 2007, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2007
0.00 0.00 1,227.05 1,227.05 1,227.05 0.00 0.00 0.00;0.00 1.18 1,010.00
Input : NPS 2007, Misc- STS -cure, etc-- 03.39.23 01/10/2007
0.00 0.00 625.98 625.98 625.98 0.00 0.00 0.00;0.00 152.00 4.00
Input : NPS 2007, Power trowel finish 03.35.22 01/10/2007
0.00 0.00 623.92 623.92 623.92 0.00 0.00 0.00;0.00 0.60 1,010.00
Input : NPS 2007, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2007
0.00 0.00 665.52 665.52 665.52 0.00 0.00 0.00;0.00 0.64 1,010.00
Input : NPS 2007, Furnish Pour concrete 03.30.53 01/11/2007
0.00 0.00 23,922.83 23,922.83 23,922.83 0.00 0.00 0.00;0.00 211.25 110.00
Time Period : 2008 Period 02 2008 12/31/2008
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2008 NPS Visitor Hiker WTP each 169.00 3,700.00 each 4.00 155,530.12 155,530.12
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 64,098.44 64,098.44 91,431.68 64,098.44 91,431.68
Outcomes
Outcome: 2008 National Park Trail Benefits 01 NPS1001A 12/31/2008
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2008 NPS Visitor Hiker WTP each 84.50 1,900.00 each 2.00 79,866.82 79,866.82
Outputs
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2008 NPS Visitor Trailhead WTP each 46.00 950.00 each 1.00 43,476.16 43,476.16
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2008 NPS Visitor Hiker WTP each 38.50 950.00 each 1.00 36,390.66 36,390.66
Outcome: 2008 National Park Trail Benefits 02 NPS1001B 12/31/2008
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2008 NPS Visitor Hiker WTP each 84.50 1,800.00 each 2.00 75,663.30 75,663.30
Outputs
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2008 NPS Visitor Trailhead WTP each 46.00 900.00 each 1.00 41,187.94 41,187.94
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2008 NPS Visitor Hiker WTP each 38.50 900.00 each 1.00 34,475.36 34,475.36
Components
Component:  2008 Example 01 Slab on Grade A10301A 12/31/2008
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 30,382.04 30,382.04 -30,382.04 30,382.04 -30,382.04
TAMOC TAMAOH TAMCAP TAMTOTAL TAMIncent TOC P TOC Q TAOH P and Q TCAP P TCAP Q
Input : NPS 2008, Concrete Waste Factor 10% 03.30.53 01/10/2008
0.00 0.00 1,416.49 1,416.49 1,416.49 0.00 0.00 0.00;0.00 237.30 6.00
Input : NPS 2008, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2008
0.00 0.00 392.22 392.22 392.22 0.00 0.00 0.00;0.00 56.32 7.00
Input : NPS 2008, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2008
0.00 0.00 1,526.62 1,526.62 1,526.62 0.00 0.00 0.00;0.00 1.55 990.00
Input : NPS 2008, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2008
0.00 0.00 620.50 620.50 620.50 0.00 0.00 0.00;0.00 0.63 990.00
Input : NPS 2008, Fine Grade Install 4- leveling sand 31.23.23 01/10/2008
0.00 0.00 1,891.04 1,891.04 1,891.04 0.00 0.00 0.00;0.00 1.92 990.00
Input : NPS 2008, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2008
0.00 0.00 1,152.35 1,152.35 1,152.35 0.00 0.00 0.00;0.00 1.17 990.00
Input : NPS 2008, Misc- STS -cure, etc-- 03.39.23 01/10/2008
0.00 0.00 1,068.98 1,068.98 1,068.98 0.00 0.00 0.00;0.00 153.50 7.00
Input : NPS 2008, Power trowel finish 03.35.22 01/10/2008
0.00 0.00 571.25 571.25 571.25 0.00 0.00 0.00;0.00 0.58 990.00
Input : NPS 2008, Furnish Pour concrete 03.30.53 01/11/2008
0.00 0.00 21,742.57 21,742.57 21,742.57 0.00 0.00 0.00;0.00 204.25 107.00
Component:  2008 Example 02 Slab on Grade A10301B 12/31/2008
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 33,716.40 33,716.40 -33,716.40 33,716.40 -33,716.40
TAMOC TAMAOH TAMCAP TAMTOTAL TAMIncent TOC P TOC Q TAOH P and Q TCAP P TCAP Q
Input : NPS 2008, Concrete Waste Factor 10% 03.30.53 01/10/2008
0.00 0.00 708.25 708.25 708.25 0.00 0.00 0.00;0.00 237.30 3.00
Input : NPS 2008, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2008
0.00 0.00 5,771.18 5,771.18 5,771.18 0.00 0.00 0.00;0.00 56.32 103.00
Input : NPS 2008, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2008
0.00 0.00 1,549.75 1,549.75 1,549.75 0.00 0.00 0.00;0.00 1.55 1,005.00
Input : NPS 2008, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2008
0.00 0.00 629.90 629.90 629.90 0.00 0.00 0.00;0.00 0.63 1,005.00
Input : NPS 2008, Fine Grade Install 4- leveling sand 31.23.23 01/10/2008
0.00 0.00 1,919.70 1,919.70 1,919.70 0.00 0.00 0.00;0.00 1.92 1,005.00
Input : NPS 2008, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2008
0.00 0.00 1,169.81 1,169.81 1,169.81 0.00 0.00 0.00;0.00 1.17 1,005.00
Input : NPS 2008, Misc- STS -cure, etc-- 03.39.23 01/10/2008
0.00 0.00 458.14 458.14 458.14 0.00 0.00 0.00;0.00 153.50 3.00
Input : NPS 2008, Power trowel finish 03.35.22 01/10/2008
0.00 0.00 579.91 579.91 579.91 0.00 0.00 0.00;0.00 0.58 1,005.00
Input : NPS 2008, Furnish Pour concrete 03.30.53 01/11/2008
0.00 0.00 20,929.77 20,929.77 20,929.77 0.00 0.00 0.00;0.00 204.25 103.00
Time Period : 2009 Period 03 2009 12/31/2009
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Hiker WTP each 179.00 4,500.00 each 4.00 199,334.79 199,334.79
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 23,007.19 23,007.19 176,327.60 23,007.19 176,327.60
Outcomes
Outcome: 2009 National Park Trail Benefits 01 NPS1001A 12/31/2009
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Hiker WTP each 89.50 2,400.00 each 2.00 106,311.89 106,311.89
Outputs
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Trailhead WTP each 49.50 1,200.00 each 1.00 58,793.87 58,793.87
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Hiker WTP each 40.00 1,200.00 each 1.00 47,518.02 47,518.02
Outcome: 2009 National Park Trail Benefits 01 NPS1001B 12/31/2009
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Hiker WTP each 89.50 2,100.00 each 2.00 93,022.90 93,022.90
Outputs
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Trailhead WTP each 49.50 1,050.00 each 1.00 51,444.64 51,444.64
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Hiker WTP each 40.00 1,050.00 each 1.00 41,578.26 41,578.26
Components
Component:  2009 Example 01 Slab on Grade A10301A 12/31/2009
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 0.00 0.00 0.00 0.00 0.00
TAMOC TAMAOH TAMCAP TAMTOTAL TAMIncent TOC P TOC Q TAOH P and Q TCAP P TCAP Q
Input : NPS 2009, Concrete Waste Factor 10% 03.30.53 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 240.30 0.00
Input : NPS 2009, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 57.57 0.00
Input : NPS 2009, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 1.54 0.00
Input : NPS 2009, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 0.62 0.00
Input : NPS 2009, Fine Grade Install 4- leveling sand 31.23.23 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 1.89 0.00
Input : NPS 2009, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 1.20 0.00
Input : NPS 2009, Misc- STS -cure, etc-- 03.39.23 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 158.00 0.00
Input : NPS 2009, Power trowel finish 03.35.22 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 0.64 0.00
Input : NPS 2009, Furnish Pour concrete 03.30.53 01/11/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 215.81 0.00
Component:  2009 Example 02 Slab on Grade A10301A 12/31/2009
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 23,007.19 23,007.19 -23,007.19 23,007.19 -23,007.19
TAMOC TAMAOH TAMCAP TAMTOTAL TAMIncent TOC P TOC Q TAOH P and Q TCAP P TCAP Q
Input : NPS 2009, Concrete Waste Factor 10% 03.30.53 01/10/2009
0.00 0.00 594.61 594.61 594.61 0.00 0.00 0.00;0.00 240.30 2.50
Input : NPS 2009, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2009
0.00 0.00 142.46 142.46 142.45 0.00 0.00 0.00;0.00 57.57 2.50
Input : NPS 2009, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2009
0.00 0.00 1,531.87 1,531.87 1,531.87 0.00 0.00 0.00;0.00 1.54 1,005.00
Input : NPS 2009, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2009
0.00 0.00 616.73 616.73 616.73 0.00 0.00 0.00;0.00 0.62 1,005.00
Input : NPS 2009, Fine Grade Install 4- leveling sand 31.23.23 01/10/2009
0.00 0.00 1,880.03 1,880.03 1,880.03 0.00 0.00 0.00;0.00 1.89 1,005.00
Input : NPS 2009, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2009
0.00 0.00 1,193.67 1,193.67 1,193.67 0.00 0.00 0.00;0.00 1.20 1,005.00
Input : NPS 2009, Misc- STS -cure, etc-- 03.39.23 01/10/2009
0.00 0.00 390.96 390.96 390.96 0.00 0.00 0.00;0.00 158.00 2.50
Input : NPS 2009, Power trowel finish 03.35.22 01/10/2009
0.00 0.00 636.62 636.62 636.62 0.00 0.00 0.00;0.00 0.64 1,005.00
Input : NPS 2009, Furnish Pour concrete 03.30.53 01/11/2009
0.00 0.00 16,020.25 16,020.25 16,020.25 0.00 0.00 0.00;0.00 215.81 75.00
Investment : Infrastructure Investment 02 NPS1011 09/28/2017
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Hiker WTP each 554.00 12,400.00 each 12.00 431,472.37 431,472.37
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 137,307.52 137,307.52 294,164.85 137,307.52 294,164.85
Time Period : 2007 Time Period 01 2007 12/31/2007
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2007 NPS Visitor Hiker WTP each 206.00 4,200.00 each 4.00 165,323.69 165,323.69
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 71,978.30 71,978.30 93,345.39 71,978.30 93,345.39
Outcomes
Outcome: 2007 National Park Trail Benefits 01 NPS1001A 12/31/2007
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2007 NPS Visitor Hiker WTP each 103.00 2,000.00 each 2.00 78,725.57 78,725.57
Outputs
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2007 NPS Visitor Trailhead WTP each 51.00 1,000.00 each 1.00 52,396.46 52,396.46
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2007 NPS Visitor Hiker WTP each 52.00 1,000.00 each 1.00 52,570.97 52,570.97
Outcome: 2007 National Park Trail Benefits 02 NPS1001B 12/31/2007
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2007 NPS Visitor Hiker WTP each 103.00 2,200.00 each 2.00 86,598.13 86,598.13
Outputs
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2007 NPS Visitor Trailhead WTP each 51.00 1,100.00 each 1.00 57,636.10 57,636.10
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2007 NPS Visitor Hiker WTP each 52.00 1,100.00 each 1.00 57,828.06 57,828.06
Components
Component:  2007 Example 01 Slab on Grade A10301A 12/31/2007
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 43,987.60 43,987.60 -43,987.60 43,987.60 -43,987.60
TAMOC TAMAOH TAMCAP TAMTOTAL TAMIncent TOC P TOC Q TAOH P and Q TCAP P TCAP Q
Input : NPS 2007, Concrete Waste Factor 10% 03.30.53 01/10/2007
0.00 0.00 24,225.95 24,225.95 24,225.95 0.00 0.00 0.00;0.00 235.30 100.00
Input : NPS 2007, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2007
0.00 0.00 5,747.10 5,747.10 5,747.10 0.00 0.00 0.00;0.00 55.82 100.00
Input : NPS 2007, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2007
0.00 0.00 1,595.84 1,595.84 1,595.84 0.00 0.00 0.00;0.00 1.55 1,000.00
Input : NPS 2007, Fine Grade Install 4- leveling sand 31.23.23 01/10/2007
0.00 0.00 2,059.15 2,059.15 2,059.15 0.00 0.00 0.00;0.00 2.00 1,000.00
Input : NPS 2007, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2007
0.00 0.00 1,214.90 1,214.90 1,214.90 0.00 0.00 0.00;0.00 1.18 1,000.00
Input : NPS 2007, Misc- STS -cure, etc-- 03.39.23 01/10/2007
0.00 0.00 782.48 782.48 782.48 0.00 0.00 0.00;0.00 152.00 5.00
Input : NPS 2007, Power trowel finish 03.35.22 01/10/2007
0.00 0.00 617.75 617.75 617.75 0.00 0.00 0.00;0.00 0.60 1,000.00
Input : NPS 2007, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2007
0.00 0.00 658.93 658.93 658.93 0.00 0.00 0.00;0.00 0.64 1,000.00
Input : NPS 2007, Furnish Pour concrete 03.30.53 01/11/2007
0.00 0.00 21,748.03 21,748.03 21,748.03 0.00 0.00 0.00;0.00 211.25 100.00
Component:  2007 Example 02 Slab on Grade A10301B 12/31/2007
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 27,990.70 27,990.70 -27,990.70 27,990.70 -27,990.70
TAMOC TAMAOH TAMCAP TAMTOTAL TAMIncent TOC P TOC Q TAOH P and Q TCAP P TCAP Q
Input : NPS 2007, Concrete Waste Factor 10% 03.30.53 01/10/2007
0.00 0.00 242.26 242.26 242.26 0.00 0.00 0.00;0.00 235.30 1.00
Input : NPS 2007, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2007
0.00 0.00 6,321.81 6,321.81 6,321.81 0.00 0.00 0.00;0.00 55.82 110.00
Input : NPS 2007, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2007
0.00 0.00 1,611.80 1,611.80 1,611.80 0.00 0.00 0.00;0.00 1.55 1,010.00
Input : NPS 2007, Fine Grade Install 4- leveling sand 31.23.23 01/10/2007
0.00 0.00 2,079.75 2,079.75 2,079.75 0.00 0.00 0.00;0.00 2.00 1,010.00
Input : NPS 2007, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2007
0.00 0.00 1,227.05 1,227.05 1,227.05 0.00 0.00 0.00;0.00 1.18 1,010.00
Input : NPS 2007, Misc- STS -cure, etc-- 03.39.23 01/10/2007
0.00 0.00 625.98 625.98 625.98 0.00 0.00 0.00;0.00 152.00 4.00
Input : NPS 2007, Power trowel finish 03.35.22 01/10/2007
0.00 0.00 623.92 623.92 623.92 0.00 0.00 0.00;0.00 0.60 1,010.00
Input : NPS 2007, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2007
0.00 0.00 665.52 665.52 665.52 0.00 0.00 0.00;0.00 0.64 1,010.00
Input : NPS 2007, Furnish Pour concrete 03.30.53 01/11/2007
0.00 0.00 23,922.83 23,922.83 23,922.83 0.00 0.00 0.00;0.00 211.25 110.00
Time Period : 2008 Time Period 02 2008 12/31/2008
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2008 NPS Visitor Hiker WTP each 169.00 3,700.00 each 4.00 116,647.59 116,647.59
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 48,073.83 48,073.83 68,573.76 48,073.83 68,573.76
Outcomes
Outcome: 2008 National Park Trail Benefits 01 NPS1001A 12/31/2008
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2008 NPS Visitor Hiker WTP each 84.50 1,900.00 each 2.00 59,900.11 59,900.11
Outputs
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2008 NPS Visitor Trailhead WTP each 46.00 950.00 each 1.00 43,476.16 43,476.16
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2008 NPS Visitor Hiker WTP each 38.50 950.00 each 1.00 36,390.66 36,390.66
Outcome: 2008 National Park Trail Benefits 02 NPS1001B 12/31/2008
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2008 NPS Visitor Hiker WTP each 84.50 1,800.00 each 2.00 56,747.48 56,747.48
Outputs
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2008 NPS Visitor Trailhead WTP each 46.00 900.00 each 1.00 41,187.94 41,187.94
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2008 NPS Visitor Hiker WTP each 38.50 900.00 each 1.00 34,475.36 34,475.36
Components
Component:  2008 Example 01 Slab on Grade A10301A 12/31/2008
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 22,786.53 22,786.53 -22,786.53 22,786.53 -22,786.53
TAMOC TAMAOH TAMCAP TAMTOTAL TAMIncent TOC P TOC Q TAOH P and Q TCAP P TCAP Q
Input : NPS 2008, Concrete Waste Factor 10% 03.30.53 01/10/2008
0.00 0.00 1,416.49 1,416.49 1,416.49 0.00 0.00 0.00;0.00 237.30 6.00
Input : NPS 2008, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2008
0.00 0.00 392.22 392.22 392.22 0.00 0.00 0.00;0.00 56.32 7.00
Input : NPS 2008, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2008
0.00 0.00 1,526.62 1,526.62 1,526.62 0.00 0.00 0.00;0.00 1.55 990.00
Input : NPS 2008, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2008
0.00 0.00 620.50 620.50 620.50 0.00 0.00 0.00;0.00 0.63 990.00
Input : NPS 2008, Fine Grade Install 4- leveling sand 31.23.23 01/10/2008
0.00 0.00 1,891.04 1,891.04 1,891.04 0.00 0.00 0.00;0.00 1.92 990.00
Input : NPS 2008, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2008
0.00 0.00 1,152.35 1,152.35 1,152.35 0.00 0.00 0.00;0.00 1.17 990.00
Input : NPS 2008, Misc- STS -cure, etc-- 03.39.23 01/10/2008
0.00 0.00 1,068.98 1,068.98 1,068.98 0.00 0.00 0.00;0.00 153.50 7.00
Input : NPS 2008, Power trowel finish 03.35.22 01/10/2008
0.00 0.00 571.25 571.25 571.25 0.00 0.00 0.00;0.00 0.58 990.00
Input : NPS 2008, Furnish Pour concrete 03.30.53 01/11/2008
0.00 0.00 21,742.57 21,742.57 21,742.57 0.00 0.00 0.00;0.00 204.25 107.00
Component:  2008 Example 02 Slab on Grade A10301B 12/31/2008
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 25,287.30 25,287.30 -25,287.30 25,287.30 -25,287.30
TAMOC TAMAOH TAMCAP TAMTOTAL TAMIncent TOC P TOC Q TAOH P and Q TCAP P TCAP Q
Input : NPS 2008, Concrete Waste Factor 10% 03.30.53 01/10/2008
0.00 0.00 708.25 708.25 708.25 0.00 0.00 0.00;0.00 237.30 3.00
Input : NPS 2008, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2008
0.00 0.00 5,771.18 5,771.18 5,771.18 0.00 0.00 0.00;0.00 56.32 103.00
Input : NPS 2008, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2008
0.00 0.00 1,549.75 1,549.75 1,549.75 0.00 0.00 0.00;0.00 1.55 1,005.00
Input : NPS 2008, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2008
0.00 0.00 629.90 629.90 629.90 0.00 0.00 0.00;0.00 0.63 1,005.00
Input : NPS 2008, Fine Grade Install 4- leveling sand 31.23.23 01/10/2008
0.00 0.00 1,919.70 1,919.70 1,919.70 0.00 0.00 0.00;0.00 1.92 1,005.00
Input : NPS 2008, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2008
0.00 0.00 1,169.81 1,169.81 1,169.81 0.00 0.00 0.00;0.00 1.17 1,005.00
Input : NPS 2008, Misc- STS -cure, etc-- 03.39.23 01/10/2008
0.00 0.00 458.14 458.14 458.14 0.00 0.00 0.00;0.00 153.50 3.00
Input : NPS 2008, Power trowel finish 03.35.22 01/10/2008
0.00 0.00 579.91 579.91 579.91 0.00 0.00 0.00;0.00 0.58 1,005.00
Input : NPS 2008, Furnish Pour concrete 03.30.53 01/11/2008
0.00 0.00 20,929.77 20,929.77 20,929.77 0.00 0.00 0.00;0.00 204.25 103.00
Time Period : 2009 Time Period 03 2009 12/31/2009
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Hiker WTP each 179.00 4,500.00 each 4.00 149,501.09 149,501.09
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 17,255.39 17,255.39 132,245.70 17,255.39 132,245.70
Outcomes
Outcome: 2009 National Park Trail Benefits 01 NPS1001A 12/31/2009
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Hiker WTP each 89.50 2,400.00 each 2.00 79,733.91 79,733.91
Outputs
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Trailhead WTP each 49.50 1,200.00 each 1.00 58,793.87 58,793.87
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Hiker WTP each 40.00 1,200.00 each 1.00 47,518.02 47,518.02
Outcome: 2009 National Park Trail Benefits 01 NPS1001B 12/31/2009
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Hiker WTP each 89.50 2,100.00 each 2.00 69,767.18 69,767.18
Outputs
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Trailhead WTP each 49.50 1,050.00 each 1.00 51,444.64 51,444.64
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Hiker WTP each 40.00 1,050.00 each 1.00 41,578.26 41,578.26
Components
Component:  2009 Example 01 Slab on Grade A10301A 12/31/2009
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 0.00 0.00 0.00 0.00 0.00
TAMOC TAMAOH TAMCAP TAMTOTAL TAMIncent TOC P TOC Q TAOH P and Q TCAP P TCAP Q
Input : NPS 2009, Concrete Waste Factor 10% 03.30.53 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 240.30 0.00
Input : NPS 2009, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 57.57 0.00
Input : NPS 2009, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 1.54 0.00
Input : NPS 2009, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 0.62 0.00
Input : NPS 2009, Fine Grade Install 4- leveling sand 31.23.23 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 1.89 0.00
Input : NPS 2009, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 1.20 0.00
Input : NPS 2009, Misc- STS -cure, etc-- 03.39.23 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 158.00 0.00
Input : NPS 2009, Power trowel finish 03.35.22 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 0.64 0.00
Input : NPS 2009, Furnish Pour concrete 03.30.53 01/11/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 215.81 0.00
Component:  2009 Example 02 Slab on Grade A10301B 12/31/2009
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 17,255.39 17,255.39 -17,255.39 17,255.39 -17,255.39
TAMOC TAMAOH TAMCAP TAMTOTAL TAMIncent TOC P TOC Q TAOH P and Q TCAP P TCAP Q
Input : NPS 2009, Concrete Waste Factor 10% 03.30.53 01/10/2009
0.00 0.00 594.61 594.61 594.61 0.00 0.00 0.00;0.00 240.30 2.50
Input : NPS 2009, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2009
0.00 0.00 142.46 142.46 142.45 0.00 0.00 0.00;0.00 57.57 2.50
Input : NPS 2009, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2009
0.00 0.00 1,531.87 1,531.87 1,531.87 0.00 0.00 0.00;0.00 1.54 1,005.00
Input : NPS 2009, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2009
0.00 0.00 616.73 616.73 616.73 0.00 0.00 0.00;0.00 0.62 1,005.00
Input : NPS 2009, Fine Grade Install 4- leveling sand 31.23.23 01/10/2009
0.00 0.00 1,880.03 1,880.03 1,880.03 0.00 0.00 0.00;0.00 1.89 1,005.00
Input : NPS 2009, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2009
0.00 0.00 1,193.67 1,193.67 1,193.67 0.00 0.00 0.00;0.00 1.20 1,005.00
Input : NPS 2009, Misc- STS -cure, etc-- 03.39.23 01/10/2009
0.00 0.00 390.96 390.96 390.96 0.00 0.00 0.00;0.00 158.00 2.50
Input : NPS 2009, Power trowel finish 03.35.22 01/10/2009
0.00 0.00 636.62 636.62 636.62 0.00 0.00 0.00;0.00 0.64 1,005.00
Input : NPS 2009, Furnish Pour concrete 03.30.53 01/11/2009
0.00 0.00 16,020.25 16,020.25 16,020.25 0.00 0.00 0.00;0.00 215.81 75.00
Investment : Infrastructure Investment 03 NPS1012 09/28/2017
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Hiker WTP each 554.00 12,400.00 each 12.00 287,648.25 287,648.25
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 91,538.34 91,538.34 196,109.91 91,538.34 196,109.91
Time Period : 2007 Time Period 01 2007 12/31/2007
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2007 NPS Visitor Hiker WTP each 206.00 4,200.00 each 4.00 110,215.80 110,215.80
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 47,985.53 47,985.53 62,230.27 47,985.53 62,230.27
Outcomes
Outcome: 2007 National Park Trail Benefits 01 NPS1001A 12/31/2007
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2007 NPS Visitor Hiker WTP each 103.00 2,000.00 each 2.00 52,483.71 52,483.71
Outputs
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2007 NPS Visitor Trailhead WTP each 51.00 1,000.00 each 1.00 52,396.46 52,396.46
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2007 NPS Visitor Hiker WTP each 52.00 1,000.00 each 1.00 52,570.97 52,570.97
Outcome: 2007 National Park Trail Benefits 02 NPS1001B 12/31/2007
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2007 NPS Visitor Hiker WTP each 103.00 2,200.00 each 2.00 57,732.08 57,732.08
Outputs
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2007 NPS Visitor Trailhead WTP each 51.00 1,100.00 each 1.00 57,636.10 57,636.10
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2007 NPS Visitor Hiker WTP each 52.00 1,100.00 each 1.00 57,828.06 57,828.06
Components
Component:  2007 Example 01 Slab on Grade A10301A 12/31/2007
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 29,325.07 29,325.07 -29,325.07 29,325.07 -29,325.07
TAMOC TAMAOH TAMCAP TAMTOTAL TAMIncent TOC P TOC Q TAOH P and Q TCAP P TCAP Q
Input : NPS 2007, Concrete Waste Factor 10% 03.30.53 01/10/2007
0.00 0.00 24,225.95 24,225.95 24,225.95 0.00 0.00 0.00;0.00 235.30 100.00
Input : NPS 2007, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2007
0.00 0.00 5,747.10 5,747.10 5,747.10 0.00 0.00 0.00;0.00 55.82 100.00
Input : NPS 2007, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2007
0.00 0.00 1,595.84 1,595.84 1,595.84 0.00 0.00 0.00;0.00 1.55 1,000.00
Input : NPS 2007, Fine Grade Install 4- leveling sand 31.23.23 01/10/2007
0.00 0.00 2,059.15 2,059.15 2,059.15 0.00 0.00 0.00;0.00 2.00 1,000.00
Input : NPS 2007, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2007
0.00 0.00 1,214.90 1,214.90 1,214.90 0.00 0.00 0.00;0.00 1.18 1,000.00
Input : NPS 2007, Misc- STS -cure, etc-- 03.39.23 01/10/2007
0.00 0.00 782.48 782.48 782.48 0.00 0.00 0.00;0.00 152.00 5.00
Input : NPS 2007, Power trowel finish 03.35.22 01/10/2007
0.00 0.00 617.75 617.75 617.75 0.00 0.00 0.00;0.00 0.60 1,000.00
Input : NPS 2007, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2007
0.00 0.00 658.93 658.93 658.93 0.00 0.00 0.00;0.00 0.64 1,000.00
Input : NPS 2007, Furnish Pour concrete 03.30.53 01/11/2007
0.00 0.00 21,748.03 21,748.03 21,748.03 0.00 0.00 0.00;0.00 211.25 100.00
Component:  2007 Example 02 Slab on Grade A10301B 12/31/2007
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 18,660.46 18,660.46 -18,660.46 18,660.46 -18,660.46
TAMOC TAMAOH TAMCAP TAMTOTAL TAMIncent TOC P TOC Q TAOH P and Q TCAP P TCAP Q
Input : NPS 2007, Concrete Waste Factor 10% 03.30.53 01/10/2007
0.00 0.00 242.26 242.26 242.26 0.00 0.00 0.00;0.00 235.30 1.00
Input : NPS 2007, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2007
0.00 0.00 6,321.81 6,321.81 6,321.81 0.00 0.00 0.00;0.00 55.82 110.00
Input : NPS 2007, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2007
0.00 0.00 1,611.80 1,611.80 1,611.80 0.00 0.00 0.00;0.00 1.55 1,010.00
Input : NPS 2007, Fine Grade Install 4- leveling sand 31.23.23 01/10/2007
0.00 0.00 2,079.75 2,079.75 2,079.75 0.00 0.00 0.00;0.00 2.00 1,010.00
Input : NPS 2007, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2007
0.00 0.00 1,227.05 1,227.05 1,227.05 0.00 0.00 0.00;0.00 1.18 1,010.00
Input : NPS 2007, Misc- STS -cure, etc-- 03.39.23 01/10/2007
0.00 0.00 625.98 625.98 625.98 0.00 0.00 0.00;0.00 152.00 4.00
Input : NPS 2007, Power trowel finish 03.35.22 01/10/2007
0.00 0.00 623.92 623.92 623.92 0.00 0.00 0.00;0.00 0.60 1,010.00
Input : NPS 2007, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2007
0.00 0.00 665.52 665.52 665.52 0.00 0.00 0.00;0.00 0.64 1,010.00
Input : NPS 2007, Furnish Pour concrete 03.30.53 01/11/2007
0.00 0.00 23,922.83 23,922.83 23,922.83 0.00 0.00 0.00;0.00 211.25 110.00
Time Period : 2008 Time Period 02 2008 12/31/2008
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2008 NPS Visitor Hiker WTP each 169.00 3,700.00 each 4.00 77,765.06 77,765.06
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 32,049.22 32,049.22 45,715.84 32,049.22 45,715.84
Outcomes
Outcome: 2008 National Park Trail Benefits 01 NPS1001A 12/31/2008
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2008 NPS Visitor Hiker WTP each 84.50 1,900.00 each 2.00 39,933.41 39,933.41
Outputs
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2008 NPS Visitor Trailhead WTP each 46.00 950.00 each 1.00 43,476.16 43,476.16
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2008 NPS Visitor Hiker WTP each 38.50 950.00 each 1.00 36,390.66 36,390.66
Outcome: 2008 National Park Trail Benefits 02 NPS1001B 12/31/2008
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2008 NPS Visitor Hiker WTP each 84.50 1,800.00 each 2.00 37,831.65 37,831.65
Outputs
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2008 NPS Visitor Trailhead WTP each 46.00 900.00 each 1.00 41,187.94 41,187.94
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2008 NPS Visitor Hiker WTP each 38.50 900.00 each 1.00 34,475.36 34,475.36
Components
Component:  2008 Example 01 Slab on Grade A10301A 12/31/2008
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 15,191.02 15,191.02 -15,191.02 15,191.02 -15,191.02
TAMOC TAMAOH TAMCAP TAMTOTAL TAMIncent TOC P TOC Q TAOH P and Q TCAP P TCAP Q
Input : NPS 2008, Concrete Waste Factor 10% 03.30.53 01/10/2008
0.00 0.00 1,416.49 1,416.49 1,416.49 0.00 0.00 0.00;0.00 237.30 6.00
Input : NPS 2008, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2008
0.00 0.00 392.22 392.22 392.22 0.00 0.00 0.00;0.00 56.32 7.00
Input : NPS 2008, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2008
0.00 0.00 1,526.62 1,526.62 1,526.62 0.00 0.00 0.00;0.00 1.55 990.00
Input : NPS 2008, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2008
0.00 0.00 620.50 620.50 620.50 0.00 0.00 0.00;0.00 0.63 990.00
Input : NPS 2008, Fine Grade Install 4- leveling sand 31.23.23 01/10/2008
0.00 0.00 1,891.04 1,891.04 1,891.04 0.00 0.00 0.00;0.00 1.92 990.00
Input : NPS 2008, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2008
0.00 0.00 1,152.35 1,152.35 1,152.35 0.00 0.00 0.00;0.00 1.17 990.00
Input : NPS 2008, Misc- STS -cure, etc-- 03.39.23 01/10/2008
0.00 0.00 1,068.98 1,068.98 1,068.98 0.00 0.00 0.00;0.00 153.50 7.00
Input : NPS 2008, Power trowel finish 03.35.22 01/10/2008
0.00 0.00 571.25 571.25 571.25 0.00 0.00 0.00;0.00 0.58 990.00
Input : NPS 2008, Furnish Pour concrete 03.30.53 01/11/2008
0.00 0.00 21,742.57 21,742.57 21,742.57 0.00 0.00 0.00;0.00 204.25 107.00
Component:  2008 Example 02 Slab on Grade A10301B 12/31/2008
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 16,858.20 16,858.20 -16,858.20 16,858.20 -16,858.20
TAMOC TAMAOH TAMCAP TAMTOTAL TAMIncent TOC P TOC Q TAOH P and Q TCAP P TCAP Q
Input : NPS 2008, Concrete Waste Factor 10% 03.30.53 01/10/2008
0.00 0.00 708.25 708.25 708.25 0.00 0.00 0.00;0.00 237.30 3.00
Input : NPS 2008, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2008
0.00 0.00 5,771.18 5,771.18 5,771.18 0.00 0.00 0.00;0.00 56.32 103.00
Input : NPS 2008, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2008
0.00 0.00 1,549.75 1,549.75 1,549.75 0.00 0.00 0.00;0.00 1.55 1,005.00
Input : NPS 2008, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2008
0.00 0.00 629.90 629.90 629.90 0.00 0.00 0.00;0.00 0.63 1,005.00
Input : NPS 2008, Fine Grade Install 4- leveling sand 31.23.23 01/10/2008
0.00 0.00 1,919.70 1,919.70 1,919.70 0.00 0.00 0.00;0.00 1.92 1,005.00
Input : NPS 2008, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2008
0.00 0.00 1,169.81 1,169.81 1,169.81 0.00 0.00 0.00;0.00 1.17 1,005.00
Input : NPS 2008, Misc- STS -cure, etc-- 03.39.23 01/10/2008
0.00 0.00 458.14 458.14 458.14 0.00 0.00 0.00;0.00 153.50 3.00
Input : NPS 2008, Power trowel finish 03.35.22 01/10/2008
0.00 0.00 579.91 579.91 579.91 0.00 0.00 0.00;0.00 0.58 1,005.00
Input : NPS 2008, Furnish Pour concrete 03.30.53 01/11/2008
0.00 0.00 20,929.77 20,929.77 20,929.77 0.00 0.00 0.00;0.00 204.25 103.00
Time Period : 2009 Time Period 03 2009 12/31/2009
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Hiker WTP each 179.00 4,500.00 each 4.00 99,667.39 99,667.39
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 11,503.59 11,503.59 88,163.80 11,503.59 88,163.80
Outcomes
Outcome: 2009 National Park Trail Benefits 01 NPS1001A 12/31/2009
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Hiker WTP each 89.50 2,400.00 each 2.00 53,155.94 53,155.94
Outputs
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Trailhead WTP each 49.50 1,200.00 each 1.00 58,793.87 58,793.87
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Hiker WTP each 40.00 1,200.00 each 1.00 47,518.02 47,518.02
Outcome: 2009 National Park Trail Benefits 01 NPS1001B 12/31/2009
Benefits
Output Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Hiker WTP each 89.50 2,100.00 each 2.00 46,511.45 46,511.45
Outputs
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Trailhead WTP each 49.50 1,050.00 each 1.00 51,444.64 51,444.64
Name Unit Price Amount Compos Unit Compos Amount Total Benefit Total Incentive
2009 NPS Visitor Hiker WTP each 40.00 1,050.00 each 1.00 41,578.26 41,578.26
Components
Component:  2009 Example 01 Slab on Grade A10301A 12/31/2009
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 0.00 0.00 0.00 0.00 0.00
TAMOC TAMAOH TAMCAP TAMTOTAL TAMIncent TOC P TOC Q TAOH P and Q TCAP P TCAP Q
Input : NPS 2009, Concrete Waste Factor 10% 03.30.53 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 240.30 0.00
Input : NPS 2009, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 57.57 0.00
Input : NPS 2009, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 1.54 0.00
Input : NPS 2009, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 0.62 0.00
Input : NPS 2009, Fine Grade Install 4- leveling sand 31.23.23 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 1.89 0.00
Input : NPS 2009, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 1.20 0.00
Input : NPS 2009, Misc- STS -cure, etc-- 03.39.23 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 158.00 0.00
Input : NPS 2009, Power trowel finish 03.35.22 01/10/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 0.64 0.00
Input : NPS 2009, Furnish Pour concrete 03.30.53 01/11/2009
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00;0.00 215.81 0.00
Component:  2009 Example 02 Slab on Grade A10301B 12/31/2009
Costs and Nets
Total OC Total AOH Total CAP Total Cost Net Returns Total Incent Net Incent Returns
0.00 0.00 11,503.59 11,503.59 -11,503.59 11,503.59 -11,503.59
TAMOC TAMAOH TAMCAP TAMTOTAL TAMIncent TOC P TOC Q TAOH P and Q TCAP P TCAP Q
Input : NPS 2009, Concrete Waste Factor 10% 03.30.53 01/10/2009
0.00 0.00 594.61 594.61 594.61 0.00 0.00 0.00;0.00 240.30 2.50
Input : NPS 2009, F I Crushed Aggregate Base - 6- 31.23.23 01/10/2009
0.00 0.00 142.46 142.46 142.45 0.00 0.00 0.00;0.00 57.57 2.50
Input : NPS 2009, F I Rigid EPS and Vapor Barrier 07.27.13 01/10/2009
0.00 0.00 1,531.87 1,531.87 1,531.87 0.00 0.00 0.00;0.00 1.54 1,005.00
Input : NPS 2009, F I Supplemental Reinforcing Mesh 03.23.05 01/10/2009
0.00 0.00 616.73 616.73 616.73 0.00 0.00 0.00;0.00 0.62 1,005.00
Input : NPS 2009, Fine Grade Install 4- leveling sand 31.23.23 01/10/2009
0.00 0.00 1,880.03 1,880.03 1,880.03 0.00 0.00 0.00;0.00 1.89 1,005.00
Input : NPS 2009, Furnish Install Pre-stressing Tendon 03.23.05 01/10/2009
0.00 0.00 1,193.67 1,193.67 1,193.67 0.00 0.00 0.00;0.00 1.20 1,005.00
Input : NPS 2009, Misc- STS -cure, etc-- 03.39.23 01/10/2009
0.00 0.00 390.96 390.96 390.96 0.00 0.00 0.00;0.00 158.00 2.50
Input : NPS 2009, Power trowel finish 03.35.22 01/10/2009
0.00 0.00 636.62 636.62 636.62 0.00 0.00 0.00;0.00 0.64 1,005.00
Input : NPS 2009, Furnish Pour concrete 03.30.53 01/11/2009
0.00 0.00 16,020.25 16,020.25 16,020.25 0.00 0.00 0.00;0.00 215.81 75.00
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.

Search IRIs:
https://www.devtreks.org/buildtreks/linkedviews/commercial/investmentgroup/Public Infrastructure Analysis Example/275505677/investmentnpvtotal1









Uploading a new file will replace any existing file. If necessary, please package and download the existing file prior to this action. If the file has been uploaded successfully, this page will refresh and show the new file information. If the file can't be uploaded (i.e. exceeds 60MB, unsupported mimetype, bad xml, bad html) this page will refresh and show the existing file information.

The file has been uploaded.