Operation Group : NPS Trailhead Life Cycle Cost Group |
Document Status : notreviewed |
Description : This building construction cost estimate is computed using life cycle cycle totals, statistics, incremental change, and progress operation analyzers. |
Label : NPS100 |
Operation Type : 0 |
Is Price List? : False |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
2007 Trailhead Improvement 01 (8/21/2013 12:00:00 AM)
|
12/31/2007 |
NPS1001A |
none |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:each |
ResourceWeight
|
0 |
Rates (R and N)
|
0.0100 0.0300 |
Description
|
This building construction cost estimate is computed using life cycle cycle totals, statistics, incremental change, and progress operation analyzers. |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
1,356.16 |
1,356.16 |
12.41 |
Total Allocated Overhead Costs
|
29.38 |
29.38 |
0.27 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
1,385.54 |
1,385.54 |
12.68 |
Total Costs - Operation w. Incentives
|
1,385.54 |
1,385.54 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
2007 Tractor, 35 HP
|
|
09/10/2007 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.046 |
hours/acre |
25.6200 |
1.17 |
0.01 |
1.18 |
Total Allocated Overhead Costs
|
0.046 |
hours/acre |
2.4300 |
0.11 |
0.00 |
0.11 |
Total Capital Costs
|
0 |
each |
25000.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.30 |
Description
|
Sample data used in a DevTreks tutorial. |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
2007 Trailhead Equipment
|
|
09/10/2007 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
25 |
hour |
11.7000 |
292.57 |
2.70 |
295.27 |
Total Allocated Overhead Costs
|
25 |
hour |
1.1600 |
29.00 |
0.27 |
29.27 |
Total Capital Costs
|
0 |
each |
4000.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
324.54 |
Description
|
Sample data used in a DevTreks tutorial. |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
2007 Trailhead Material and Labor
|
|
09/10/2007 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
25 |
hour |
42.0000 |
1,050.00 |
9.70 |
1,059.70 |
Total Allocated Overhead Costs
|
0 |
none |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
none |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1,059.70 |
Description
|
Sample data used in a DevTreks tutorial. |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
2007 Trailhead Improvement 02 (8/21/2013 12:00:00 AM)
|
12/31/2007 |
NPS1001B |
none |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:each |
ResourceWeight
|
0 |
Rates (R and N)
|
0.0100 0.0300 |
Description
|
This building construction cost estimate is computed using life cycle cycle totals, statistics, incremental change, and progress operation analyzers. |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
1,193.56 |
1,193.56 |
10.93 |
Total Allocated Overhead Costs
|
25.87 |
25.87 |
0.24 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
1,219.43 |
1,219.43 |
11.17 |
Total Costs - Operation w. Incentives
|
1,219.43 |
1,219.43 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
2007 Tractor, 35 HP
|
|
09/10/2007 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.046 |
hours/acre |
25.6200 |
1.17 |
0.01 |
1.18 |
Total Allocated Overhead Costs
|
0.046 |
hours/acre |
2.4300 |
0.11 |
0.00 |
0.11 |
Total Capital Costs
|
0 |
each |
25000.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.30 |
Description
|
Sample data used in a DevTreks tutorial. |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
2007 Trailhead Equipment
|
|
09/10/2007 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
22 |
hour |
11.7000 |
257.46 |
2.38 |
259.84 |
Total Allocated Overhead Costs
|
22 |
hour |
1.1600 |
25.52 |
0.24 |
25.76 |
Total Capital Costs
|
0 |
each |
4000.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
285.60 |
Description
|
Sample data used in a DevTreks tutorial. |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
2007 Trailhead Material and Labor
|
|
09/10/2007 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
22 |
hour |
42.0000 |
924.00 |
8.54 |
932.54 |
Total Allocated Overhead Costs
|
0 |
none |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
none |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
932.54 |
Description
|
Sample data used in a DevTreks tutorial. |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
2008 Trailhead Improvement 01 (8/21/2013 12:00:00 AM)
|
12/31/2008 |
NPS1001A |
none |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:each |
ResourceWeight
|
0 |
Rates (R and N)
|
0.0100 0.0300 |
Description
|
This building construction cost estimate is computed using life cycle cycle totals, statistics, incremental change, and progress operation analyzers. |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
1,124.95 |
1,124.95 |
10.30 |
Total Allocated Overhead Costs
|
22.92 |
22.92 |
0.21 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
1,147.87 |
1,147.87 |
10.51 |
Total Costs - Operation w. Incentives
|
1,147.87 |
1,147.87 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
2008 Tractor, 35 HP
|
|
09/10/2008 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.046 |
hours/acre |
25.5200 |
1.17 |
0.01 |
1.18 |
Total Allocated Overhead Costs
|
0.046 |
hours/acre |
2.3200 |
0.11 |
0.00 |
0.11 |
Total Capital Costs
|
0 |
each |
24000.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.29 |
Description
|
Sample data used in a DevTreks tutorial. |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
2008 Trailhead Equipment
|
|
09/10/2008 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
20 |
hour |
11.6700 |
233.49 |
2.16 |
235.65 |
Total Allocated Overhead Costs
|
20 |
hour |
1.1300 |
22.60 |
0.21 |
22.81 |
Total Capital Costs
|
0 |
each |
3900.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
258.45 |
Description
|
Sample data used in a DevTreks tutorial. |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
2008 Trailhead Material and Labor
|
|
09/10/2008 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
20 |
hour |
44.0000 |
880.00 |
8.13 |
888.13 |
Total Allocated Overhead Costs
|
20 |
none |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
none |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
888.13 |
Description
|
Sample data used in a DevTreks tutorial. |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
2008 Trailhead Improvement 02 (8/21/2013 12:00:00 AM)
|
12/31/2008 |
NPS1001B |
none |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:each |
ResourceWeight
|
0 |
Rates (R and N)
|
0.0100 0.0300 |
Description
|
This building construction cost estimate is computed using life cycle cycle totals, statistics, incremental change, and progress operation analyzers. |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
984.48 |
984.48 |
9.01 |
Total Allocated Overhead Costs
|
20.07 |
20.07 |
0.18 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
1,004.55 |
1,004.55 |
9.19 |
Total Costs - Operation w. Incentives
|
1,004.55 |
1,004.55 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
2008 Tractor, 35 HP
|
|
09/10/2008 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.046 |
hours/acre |
25.5200 |
1.17 |
0.01 |
1.18 |
Total Allocated Overhead Costs
|
0.046 |
hours/acre |
2.3200 |
0.11 |
0.00 |
0.11 |
Total Capital Costs
|
0 |
each |
24000.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.29 |
Description
|
Sample data used in a DevTreks tutorial. |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
2008 Trailhead Equipment
|
|
09/10/2008 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
17.5 |
hour |
11.6700 |
204.30 |
1.89 |
206.19 |
Total Allocated Overhead Costs
|
17.5 |
hour |
1.1300 |
19.78 |
0.18 |
19.96 |
Total Capital Costs
|
0 |
each |
3900.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
226.15 |
Description
|
Sample data used in a DevTreks tutorial. |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
2008 Trailhead Material and Labor
|
|
09/10/2008 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
17.5 |
hour |
44.0000 |
770.00 |
7.11 |
777.11 |
Total Allocated Overhead Costs
|
0 |
none |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
none |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
777.11 |
Description
|
Sample data used in a DevTreks tutorial. |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
2009 Trailhead Improvement 01 (8/21/2013 12:00:00 AM)
|
12/31/2009 |
NPS1001A |
none |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:each |
ResourceWeight
|
0 |
Rates (R and N)
|
0.0100 0.0300 |
Description
|
This building construction cost estimate is computed using life cycle cycle totals, statistics, incremental change, and progress operation analyzers. |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
533.72 |
533.72 |
4.89 |
Total Allocated Overhead Costs
|
9.90 |
9.90 |
0.09 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
543.62 |
543.62 |
4.98 |
Total Costs - Operation w. Incentives
|
543.61 |
543.61 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
2009 Tractor, 35 HP
|
|
09/10/2009 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.046 |
hours/acre |
25.1100 |
1.15 |
0.01 |
1.16 |
Total Allocated Overhead Costs
|
0.046 |
hours/acre |
1.8500 |
0.08 |
0.00 |
0.08 |
Total Capital Costs
|
0 |
each |
20000.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.25 |
Description
|
Sample data used in a DevTreks tutorial. |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
2009 Trailhead Equipment
|
|
09/10/2009 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
9 |
hour |
11.6300 |
104.68 |
0.97 |
105.65 |
Total Allocated Overhead Costs
|
9 |
hour |
1.0800 |
9.72 |
0.09 |
9.81 |
Total Capital Costs
|
0 |
each |
3750.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
115.46 |
Description
|
Sample data used in a DevTreks tutorial. |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
2009 Trailhead Material and Labor
|
|
09/10/2009 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
9 |
hour |
47.0000 |
423.00 |
3.91 |
426.91 |
Total Allocated Overhead Costs
|
0 |
none |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
none |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
426.91 |
Description
|
Sample data used in a DevTreks tutorial. |
Operation |
Date Applied
|
Label 1
|
Label 2
|
Amount
|
Eff. Life
|
Salv. Value
|
Incent. Amount
|
Incent. Rate
|
2009 Trailhead Improvement 02 (8/21/2013 12:00:00 AM)
|
12/31/2009 |
NPS1001B |
none |
1 |
1 |
0.0000 |
0.0000 |
0 |
Operation Unit:each |
ResourceWeight
|
0 |
Rates (R and N)
|
0.0100 0.0300 |
Description
|
This building construction cost estimate is computed using life cycle cycle totals, statistics, incremental change, and progress operation analyzers. |
Total Costs - Operation
|
Total Cost
|
Annual Cost
|
Interest Portion
|
Total Operating Costs
|
592.89 |
592.89 |
5.43 |
Total Allocated Overhead Costs
|
10.99 |
10.99 |
0.10 |
Total Capital Costs
|
0.00 |
0.00 |
0.00 |
Total Costs - Operation
|
603.88 |
603.88 |
5.53 |
Total Costs - Operation w. Incentives
|
603.88 |
603.88 |
|
Inputs |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
2009 Tractor, 35 HP
|
|
09/10/2009 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
0.046 |
hours/acre |
25.1100 |
1.15 |
0.01 |
1.16 |
Total Allocated Overhead Costs
|
0.046 |
hours/acre |
1.8500 |
0.08 |
0.00 |
0.08 |
Total Capital Costs
|
0 |
each |
20000.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
1.25 |
Description
|
Sample data used in a DevTreks tutorial. |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
2009 Trailhead Equipment
|
|
09/10/2009 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
10 |
hour |
11.6300 |
116.31 |
1.07 |
117.38 |
Total Allocated Overhead Costs
|
10 |
hour |
1.0800 |
10.80 |
0.10 |
10.90 |
Total Capital Costs
|
0 |
each |
3750.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
128.29 |
Description
|
Sample data used in a DevTreks tutorial. |
Input Name
|
Date Applied
|
Times
|
Incent. Amount
|
Incent. Rate
|
|
|
|
2009 Trailhead Material and Labor
|
|
09/10/2009 |
1 |
0.0000 |
0 |
|
|
|
Total Costs - Input
|
Amount
|
Unit
|
Price
|
Total
|
Interest
|
Total Cost
|
Total Operating Costs
|
10 |
hour |
47.0000 |
470.00 |
4.34 |
474.34 |
Total Allocated Overhead Costs
|
0 |
none |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Capital Costs
|
0 |
none |
0.0000 |
0.00 |
0.00 |
0.00 |
Total Costs with Incentives
|
|
|
|
|
|
474.34 |
Description
|
Sample data used in a DevTreks tutorial. |