Benefit Cost Analysis for Transportation Projects - Excel

W
Description

Benefit Cost Analysis for Transportation Projects document sample

Document Sample
scope of work template
							Mn/DOT SNOW CONTROL BENEFIT/COST ANALYSIS
INTRODUCTION

A benefit/cost analysis (BCA) tool for assessing the net value of snow fences (living and structural)
versus other techniques, such as earthwork, to prevent the drifting of snow across Mn/DOT roadways
is intended to:

1. Quantify the value of snow control usage to internal and external Mn/DOT customers,
2. Prioritize future snow control installation projects,
3. Leverage additional funds for the implementation of snow control along Mn/DOT facilities, and
4. Expand the research base for the use of snow control within transportation corridors.

This spreadsheet provides a simple benefit-cost analysis method for comparing options for reducing
and/or eliminating snow drift problems along roadways. Given specific input data for a given project,
the model calculates the benefits, costs, net present value and benefit/cost ratio of a proposed snow
control project. In using this analytical tool, careful consideration must be given to the assumptions as
well as limitations of the model to appropriately capture and accurately quantify the benefits and
costs. It should be noted that the benefits are accrued mainly by users (i.e. the general traveling
public via reduction in travel time and crashes), with some benefits gained by the public agency (i.e.
Mn/DOT via snow removal saving). The costs, on the other hand, are borne 100% by the public
agency. More detailed information regarding benefit/cost analysis is located on Mn/DOT's Office of
Investment Management website at http://www.oim.dot.state.mn.us/EASS/index.html

This model takes into account the present value of the following benefits and costs:

Benefits                                        Cost
Increased Safety                                 Right of Way
Reduced Travel Times                            Installation
Reduced Snow Removal Costs                      Maintenance of Snow Fence

This spreadsheet benefit/cost model contains the following worksheets:

Worksheets                           Description
Instructions                         How to use this benefit/cost model
Summary Page                        Input and Output of benefit/cost model
BCA Model                           Computed benefit/cost ratio using imputed data and assumptions

SUMMARY WORKSHEET

The user will input project-related information in the yellow highlighted cells (light gray when printed).

In the economic analysis process some generally accepted economic assumptions are necessary.
These assumptions include the discount rate, user costs (i.e. value of users' time), and crash costs.
These assumptions and standard values are highlighted in blue (medium gray when printed). Unless
they are being updated, these standard values should NOT be changed by the user.
Results from the benefit/cost model are shown in the red highlighted boxes (dark gray when printed).
These results are calculated in the BCA Model and displayed at the bottom of the Summary
worksheet. Users should NOT modify these cells.

EXAMPLE WORKSHEET

An example summary worksheet for I-35 in Southern Minnesota is provided as a guide. The data and
results in this example may not be indicative for your specific project, and its use should be for
illustration purposes only.

BCA MODEL WORKSHEET

The BCA Model takes the data inputed and computes the benefit/cost ratio. A familiarity with this
worksheet will help users understand the process for calculating the benefits and costs. Users should
review this worksheet, but should NOT change, adjust or update any portion of this worksheet without
prior consultation with the CO Snow Control Coordinator.

KEY ASSUMPTIONS

1. 15 year analysis period was used due to typical lease contracts last for up to 15 years.
2. Structural snow fences accrue 100% of the benefits in year 1. Living snow fences accrue benefits
incrementally (20% each year) from year 1 to 5 and achieves 100% of the benefits in year 5 and
beyond. Backsloping and raising the road grade to improve snow control does not result in any time
benefits. Because backsloping and raising the road grade does not necessarily stop blowing snow
that reduces driver visibility.
3. For calculation of remaining capital value (RCV), the land will continue to be available as a lease or
easement for snow control beyond year 15.
4. There are no maintenance costs associated with backsloping or raising the road grade.

NEXT STEP

After reading this introduction, the user should proceed to the Summary worksheet and input data for
the specific project in the yellow highlighted boxes. Detailed instructions and a description for
each input cell can be found by moving the cursor over the red triangle at the upper-right
corner of each cell box.




                             Created 5/02 by Mn/DOT Office of Investment Management (John Doan) Version 1.0
Mn/DOT SNOW CONTROL BENEFIT/COST MODEL
                              SUMMARY PAGE

                 PROJECT LOCATION:                                                                                       DATE:


                                        BENEFITS                                                                                         KEY
                                                      NO Snow Control     Snow Control
                              VARIABLES                 (EXISTING)        (PROPOSED)                              project specific inputs (entered by user)
                                                                                                                                  standard values
                   Base Year                                                    0                                 (http://www.oim.dot.state.mn.us/EASS/index.html)
                   Study Area Length (miles)                                   0.00                                              benefit/cost results
                   Length of Snow Fence (ln ft)              0                                                           predetermined (user should not change)
    GENERAL
                   AADT in Base Year                                            0
                   Annual Growth Rate                                         0.00%
                   Car Occupancy                                                0
                                                                                                                           GLOBAL ASSUMPTIONS
                   Truck Occupancy                                             0.0                           STANDARD VALUES
                   # days of drifting snow in an                                                                                           (To be changed by Snow Fence
                   average year                                                 0                                                     Coordinator)
                   Average Travel Speed (mph)                                                                       15             Analysis Period (years)
 TIME BENEFITS     Percent Trucks                                             0.0%                                 4.5%            Discount Rate
                   Road Closure (hrs/ heavy
                   snowfall year)                                                                                  $9.71           Car Time Cost/hour
                   Road Closure Frequency (per
                   analysis period)                                                                               $18.00           Truck Time Cost/hour
                   Crash Rate Reduction (%)                  0                                                   $3,300,000        per Fatal Crash
                   Fatal Crash Rate (per 100mvm)                               0.00                               $260,000         per Personal Injury Type A Crash
                   Injury Type A Rate (/mvm)                                   0.00                               $57,000          per Personal Injury Type B Crash
SAFETY BENEFITS Injury Type B Rate(/mvm)                                       0.00                               $28,000          per Personal Injury Type C Crash
                   Injury Type C Rate (/mvm)                                   0.00                                $110            Snowblower Cost per Hour
                   Property Damage Rate (/mvm)                                 0.00                                $100            Bulldozer Cost per Hour
                   Crash Cost (/mvm)                        $0                 $0                                  $100            V-Plow Cost per Hour
                   # Hrs Snowblower Needed per
                   average year                                                 0                                  $100            SnoGo Cost per Hour
                   # Hrs Bulldozer Needed per
SNOW REMOVAL       average year                                                 0
   BENEFITS        # Hrs V-Plow Needed per
                   average year                                                 0
                   # Hrs SnoGo Needed per
                   average year                                                 0



                                                                 COSTS
                                                       STRUCTURAL         LIVING
                          COST VARIABLES                Snow Fence         Snow Fence         Back Sloping    Raise Road Grade
                   Lease, Easement or N/A
                   Right of Way Cost
                   Installation Cost ($/ ln ft)
                   Snow Fence Exp. Life (yrs)
 AGENCY COSTS      Routine Maint. Cost OF Snow
                   Fence ($/ ln ft)                                                                 N/A             N/A
                   Rehabilitation Cost ($/ ln ft)                                                   N/A             N/A
                   Freq. of Rehab (per analysis
                   period)                                   2                  1                    0               0




                                                    BENEFIT / COST RESULTS
                                                                        PV Benefits
   B/C Ratio =
                                                           PV Costs - PV Remaining Capital Value


                                                         Structural           Living          Back Sloping    Raise Road Grade

                   PV Benefits                            #DIV/0!            #DIV/0!                $0              $0

                   PV Costs                                 $0                 $0                   $0              $0
                   PV Remaining Capital Value               $0                 $0                   $0              $0

                   B/C Ratio                              #DIV/0!            #DIV/0!               #DIV/0!        #DIV/0!

                   PV Road Maint Bens - PV Costs
                   + PV RCV                                 $0                 $0                   $0              $0
                   Net Present Value                      #DIV/0!            #DIV/0!                $0              $0



D:\Docstoc\Working\pdf\[ae72c4f9-4370-42fb-9168-731aabb9f1b8.xls]Introduction
Created 5/02 by Mn/DOT Office of Investment Management (John Doan) Version 1.0
Mn/DOT SNOW CONTROL BENEFIT/COST MODEL
                          EXAMPLE SUMMARY PAGE

                 PROJECT LOCATION: I-35 2 miles North of TH 30 in D6                                                   DATE: 5/8/2002


                                        BENEFITS                                                                                           KEY
                                                     NO Snow Control       Snow Control
                              VARIABLES                (EXISTING)          (PROPOSED)                               project specific inputs (entered by user)
                                                                                                                                    standard values
                   Base Year                               2002                 2002                                (http://www.oim.dot.state.mn.us/EASS/index.html)
                   Study Area Length (miles)               2.00                 2.00                                               benefit/cost results
                   Length of Snow Fence (ln ft)             0                  10,560                                      predetermined (user should not change)
    GENERAL
                   AADT in Base Year                      19,200               19,200
                   Annual Growth Rate                     4.10%                4.10%
                   Car Occupancy                           1.3                  1.3
                                                                                                                             GLOBAL ASSUMPTIONS
                   Truck Occupancy                         1.0                  1.0                             STANDARD VALUES
                   # days of drifting snow in an                                                                                                  (To be changed by Snow
                   average year                             30                   30                                                  Fence Coordinator)
                   Average Travel Speed (mph)               40                   45                                   15           Analysis Period (years)
 TIME BENEFITS     Percent Trucks                         14.6%                14.6%                                 4.5%          Discount Rate
                   Road Closure (hrs/ heavy
                   snowfall year)                           9                    0                                   $9.71         Car Time Cost/hour
                   Road Closure Frequency (per
                   analysis period)                         3                    0                                  $18.00         Truck Time Cost/hour
                   Crash Rate Reduction (%)                 0                   70%                                $3,300,000      per Fatal Crash
                   Fatal Crash Rate (per 100mvm)           0.00                 0.00                               $260,000        per Personal Injury Type A Crash
                   Injury Type A Rate (/mvm)               0.04                 0.01                                $57,000        per Personal Injury Type B Crash
SAFETY BENEFITS Injury Type B Rate(/mvm)                   0.07                 0.02                                $28,000        per Personal Injury Type C Crash
                   Injury Type C Rate (/mvm)               0.08                 0.02                                 $110          Snowblower Cost per Hour
                   Property Damage Rate (/mvm)             0.64                 0.19                                 $100          Bulldozer Cost per Hour
                   Crash Cost (/mvm)                     $15,526              $4,658                                 $100          V-Plow Cost per Hour
                   # Hrs Snowblower Needed per
                   average year                             90                   0                                   $100          SnoGo Cost per Hour
                   # Hrs Bulldozer Needed per
SNOW REMOVAL       average year                             0                    0
   BENEFITS        # Hrs V-Plow Needed per
                   average year                             0                    0
                   # Hrs SnoGo Needed per
                   average year                             25                   0



                                                            COSTS
                                                      STRUCTURAL           LIVING
                          COST VARIABLES               Snow Fence           Snow Fence           Back Sloping   Raise Road Grade
                   Lease, Easement or N/A                 LEASE               LEASE          Temp Easement        EASEMENT
                   Right of Way Cost                      $5,200               $5,200              $80,000            $0
                   Installation Cost ($/ ln ft)           $15.00               $2.00               $19.00            $32.00
                   Snow Fence Exp. Life (yrs)               25                   50                  100              50
 AGENCY COSTS      Routine Maint. Cost OF Snow
                   Fence ($/ ln ft)                       $0.75                $0.20                 N/A              N/A
                   Rehabilitation Cost ($/ ln ft)         $3.00                $1.00                 N/A              N/A
                   Freq. of Rehab (per analysis
                   period)                                  2                    1                    0                0




                                                  BENEFIT / COST RESULTS
                                                                       PV Benefits
   B/C Ratio =
                                                         PV Costs - PV Remaining Capital Value


                                                        Structural             Living            Back Sloping   Raise Road Grade

                   PV Benefits                          $1,307,584          $1,134,934            $340,244         $340,244

                   PV Costs                             $352,072             $112,662             $280,640         $337,920
                   PV Remaining Capital Value            $43,707              $9,647              $101,601         $154,355

                   B/C Ratio                               4.2                  11.0                 1.9              1.9

                   PV Road Maint Bens - PV Costs
                   + PV RCV                             ($162,794)            $42,556             ($33,468)        ($37,994)
                   Net Present Value                    $999,219            $1,031,919            $161,205         $156,679



D:\Docstoc\Working\pdf\[ae72c4f9-4370-42fb-9168-731aabb9f1b8.xls]Introduction
Created 5/02 by Mn/DOT Office of Investment Management (John Doan) Version 1.0
SNOW CONTROL BENEFIT COST MODEL                                                                                                                                                                            Created 5/02 by Mn/DOT Office of Investment Management (John Doan) Version 1.0
            Location:          0
           Assumes change in delay (Time Cost) due to improved speeds due to increased visibility and better road conditions,
           change in overall crash rate, and reduction in maintenance costs.

                                             NO SNOW FENCE               SNOW FENCE

           Length (miles)                                            0                           0                                                                                           Discount Rate                                                   4.5%
           Length of Snow Fence (ln ft)                              0                           0
           Average Travel Speed (mph)                                0                           0                                                                                           Car Time Cost/hour                                             $9.71
           Crash Rate Reduction (%)                                0%                          0%                                                                                            Car Occupancy                                                     0.0
           Fatal Crash Rate (/100mvm)                                0                           0                  $3,300,000     per Fatal Crash                                           Truck Time Cost/hour                                          $18.00
           Injury Type A Rate (/mvm)                                 0                           0                    $260,000     per Personal Injury Type A Crash                          Truck Occupancy                                                   0.0
           Injury Type B Rate(/mvm)                                  0                           0                     $57,000     per Personal Injury Type B Crash
           Injury Type C Rate (/mvm)                                 0                           0                     $28,000     per Personal Injury Type C Crash                                                                                                Comments
           Property Damage Rate (/mvm)                               0                           0                        $110     per Property Damage Crash                                 # Days per year of Drifting Snow                                    0 note that in hours this is =
           Crash Cost (/mvm)                                       $0                          $0                           0%     crash rate reduction assumed                              # Hours of Road Closure                                             0 hrs per every closure event year
                                                                                                                                                                                             Freq of road closure over analysis period                           0
           AADT in year 0                                      -                           -
                                                                                                                                                                                                                                      # Hrs needed on average
           Annual Growth Rate                               0.00%                        0.00%                                                                                                                                          year w/out snow control Cost per hour
           Percent Trucks                                    0.0%                         0.0%                                                                                                                        Snowblower                              0 #### ###################
                                                                                                                                                                                                                         Bulldozer                            0 #### ###################
           Initial Year                                             0                                                                                                                                                      V-Plow                             0 #### ###################
           Year Construction Complete                               0                                                                                                                                                       SnoGo                             0 #### ###################
           Benefit Period (years)                                  15                                                                                                                          Total Heavy Equipment Cost per average year w/out snow control = ##      ###################


BENEFITS

           SAFETY
                                                                                      Existing                    Proposed                            Crash                Present Value
  Year #                           Year                      AADT                 Crash Costs                   Crash Costs               Reduction Benefits          Crash Red. Benefits

      0                                  0                          0                    $0.00                          $0.00                            $0                           $0
      1                                  1                          0                    $0.00                          $0.00                            $0                           $0
      2                                  2                          0                    $0.00                          $0.00                            $0                           $0
      3                                  3                          0                    $0.00                          $0.00                            $0                           $0
      4                                  4                          0                    $0.00                          $0.00                            $0                           $0
      5                                  5                          0                    $0.00                          $0.00                            $0                           $0
      6                                  6                          0                    $0.00                          $0.00                            $0                           $0
      7                                  7                          0                    $0.00                          $0.00                            $0                           $0
      8                                  8                          0                    $0.00                          $0.00                            $0                           $0
      9                                  9                          0                    $0.00                          $0.00                            $0                           $0
     10                                 10                          0                    $0.00                          $0.00                            $0                           $0
     11                                 11                          0                    $0.00                          $0.00                            $0                           $0
     12                                 12                          0                    $0.00                          $0.00                            $0                           $0
     13                                 13                          0                    $0.00                          $0.00                            $0                           $0
     14                                 14                          0                    $0.00                          $0.00                            $0                           $0
     15                                 15                          0                    $0.00                          $0.00                            $0                           $0

                                                                                                                                                                                      $0 <- PV Safety Bens



           TIME
                                                             AADT                     Existing                        Proposed                                        Elimination of Road                              Present Value
  Year #                           Year                                            Time Costs                       Time Costs                 Time Benefits              Closure Benefits                             Time Benefits

      0                                  0                          0          #DIV/0!                    #DIV/0!                           #DIV/0!                                    $0                    #DIV/0!
      1                                  1                          0          #DIV/0!                    #DIV/0!                           #DIV/0!                                    $0                    #DIV/0!
      2                                  2                          0          #DIV/0!                    #DIV/0!                           #DIV/0!                                    $0                    #DIV/0!
      3                                  3                          0          #DIV/0!                    #DIV/0!                           #DIV/0!                                    $0                    #DIV/0!
      4                                  4                          0          #DIV/0!                    #DIV/0!                           #DIV/0!                                    $0                    #DIV/0!
      5                                  5                          0          #DIV/0!                    #DIV/0!                           #DIV/0!                                    $0                    #DIV/0!
      6                                  6                          0          #DIV/0!                    #DIV/0!                           #DIV/0!                                    $0                    #DIV/0!
      7                                  7                          0          #DIV/0!                    #DIV/0!                           #DIV/0!                                    $0                    #DIV/0!
      8                                  8                          0          #DIV/0!                    #DIV/0!                           #DIV/0!                                    $0                    #DIV/0!
      9                                  9                          0          #DIV/0!                    #DIV/0!                           #DIV/0!                                    $0                    #DIV/0!
     10                                 10                          0          #DIV/0!                    #DIV/0!                           #DIV/0!                                    $0                    #DIV/0!
     11                                 11                          0          #DIV/0!                    #DIV/0!                           #DIV/0!                                    $0                    #DIV/0!
     12                                 12                          0          #DIV/0!                    #DIV/0!                           #DIV/0!                                    $0                    #DIV/0!
     13                                 13                          0          #DIV/0!                    #DIV/0!                           #DIV/0!                                    $0                    #DIV/0!
     14                                 14                          0          #DIV/0!                    #DIV/0!                           #DIV/0!                                    $0                    #DIV/0!
     15                                 15                          0          #DIV/0!                    #DIV/0!                           #DIV/0!                                    $0                    #DIV/0!

                                                                                                                                                                                                             #DIV/0!                     <- PV Time Bens

           SNOW REMOVAL BENEFITS
                                               Existing Heavy Equip       Proposed Heavy Equip                                                Present Value
  Year #                           Year        Snow Removal Cost            Snow Removal Cost               Total Maint Bens             Road Maint Benefits

      0                                  0                     -                               $0                         -                              $0
      1                                  1                     -                               $0                         -                              $0
      2                                  2                     -                               $0                         -                              $0
      3                                  3                     -                               $0                         -                              $0
      4                                  4                     -                               $0                         -                              $0
      5                                  5                     -                               $0                         -                              $0
      6                                  6                     -                               $0                         -                              $0
      7                                  7                     -                               $0                         -                              $0
      8                                  8                     -                               $0                         -                              $0
      9                                  9                     -                               $0                         -                              $0
     10                                 10                     -                               $0                         -                              $0
     11                                 11                     -                               $0                         -                              $0
     12                                 12                     -                               $0                         -                              $0
     13                                 13                     -                               $0                         -                              $0
     14                                 14                     -                               $0                         -                              $0
     15                                 15                     -                               $0                         -                              $0

                                                                                                                                                         $0 <- PV Maintenance Bens

           TOTAL PV BENEFITS
                                                                                                                                                                                                                                          Backsloping/Raising Road
                                                    Present Value                Present Value               Present Value            Structural Snow Fence           Living Snow Fence                           Living Snow Fence                           Grade Backsloping/Raising Road Grade
  Year #                           Year        Crash Red. Benefits               Time Benefits        Snow Removal Benefits               Annual PV Benefits          Annual PV Benefits                                   Comments             Annual PV Benefits                       Comments
                                                                                                                                                                                                                     maturation rate
      0                                  0                         $0          #DIV/0!                                        $0            #DIV/0!                    #DIV/0!                                   20% of total benefits                          $0 Earthwork improvements
      1                                  1                         $0          #DIV/0!                                        $0            #DIV/0!                    #DIV/0!                                   40% of total benefits                          $0 do not result in any
      2                                  2                         $0          #DIV/0!                                        $0            #DIV/0!                    #DIV/0!                                   60% of total benefits                          $0 time benefits
      3                                  3                         $0          #DIV/0!                                        $0            #DIV/0!                    #DIV/0!                                   80% of total benefits                          $0
      4                                  4                         $0          #DIV/0!                                        $0            #DIV/0!                    #DIV/0!                                  100% of total benefits                          $0
      5                                  5                         $0          #DIV/0!                                        $0            #DIV/0!                    #DIV/0!                                                                                  $0
      6                                  6                         $0          #DIV/0!                                        $0            #DIV/0!                    #DIV/0!                                                                                  $0
      7                                  7                         $0          #DIV/0!                                        $0            #DIV/0!                    #DIV/0!                                                                                  $0
      8                                  8                         $0          #DIV/0!                                        $0            #DIV/0!                    #DIV/0!                                                                                  $0
      9                                  9                         $0          #DIV/0!                                        $0            #DIV/0!                    #DIV/0!                                                                                  $0
     10                                 10                         $0          #DIV/0!                                        $0            #DIV/0!                    #DIV/0!                                                                                  $0
     11                                 11                         $0          #DIV/0!                                        $0            #DIV/0!                    #DIV/0!                                                                                  $0
     12                                 12                         $0          #DIV/0!                                        $0            #DIV/0!                    #DIV/0!                                                                                  $0
     13                                 13                         $0          #DIV/0!                                        $0            #DIV/0!                    #DIV/0!                                                                                  $0
     14                                 14                         $0          #DIV/0!                                        $0            #DIV/0!                    #DIV/0!                                                                                  $0
     15                                 15                         $0          #DIV/0!                                        $0            #DIV/0!                    #DIV/0!                                                                                  $0

                                                                                                     PV Struct Snow Fence -> #DIV/0!                                   #DIV/0!               <- PV Living Snow Fence                                           $0 <- PV Earthwork
COSTS


            STRUCTURAL SNOW FENCE                                                                                                                       LIVING SNOW FENCE
                                                              Cost        RCV Factors in yr 15                             RCV                                                                                     Cost          RCV Factors in yr 15                           RCV
                                                                      (4.5% RCV Curve w/ 25 yr expected life)                                                                                                              (4.5% RCV Curve w/50 yr expected life)
            15 Yr Lease for R/W (annual)                       $0                        0.00                               $0                          15 Yr Lease for R/W (annual)                                $0                          0.00                              $0
            Perm Easement for R/W                              $0                        0.99                               $0                          Perm Easement for R/W                                       $0                          0.99                              $0
            Install Cost per ln ft                             $0                           na                              na                          Install Cost per ln ft                                      $0                             na                             na
            Maintenance Cost per ln ft                      $0.00                           na                              na                          Maintenance Cost per ln ft                               $0.00                             na                             na
            Snow Fence                                         $0                        0.53                               $0                          Snow Fence                                                  $0                          0.88                              $0

                                                                      Present Value RCV                                     $0                                                                                             Present Value RCV                                      $0

            STRUCTURAL SNOW FENCE PROJECT COSTS
                                                                                   Easement                            Lease                 Routine      Rejuvenation/Rehabilitation                                                   Present Value
   Year #                            Year        Installation Costs               ROW Costs                        ROW Costs       Maintenance Costs                          Costs                  Annual Project Cost                 Project Cost

        0                               0                       $0                          $0                              $0                    $0                                                                 $0                           $0
        1                               1                                                                                   $0                    $0                                                                 $0                           $0
        2                               2                                                                                   $0                    $0                                                                 $0                           $0
        3                               3                                                                                   $0                    $0                                                                 $0                           $0
        4                               4                                                                                   $0                    $0                                                                 $0                           $0
        5                               5                                                                                   $0                    $0                                                                 $0                           $0
        6                               6                                                                                   $0                    $0                                                                 $0                           $0
        7                               7                                                                                   $0                    $0                             $0                                  $0                           $0
        8                               8                                                                                   $0                    $0                                                                 $0                           $0
        9                               9                                                                                   $0                    $0                                                                 $0                           $0
       10                              10                                                                                   $0                    $0                                                                 $0                           $0
       11                              11                                                                                   $0                    $0                                                                 $0                           $0
       12                              12                                                                                   $0                    $0                                                                 $0                           $0
       13                              13                                                                                   $0                    $0                                                                 $0                           $0
       14                              14                                                                                   $0                    $0                             $0                                  $0                           $0
       15                              15                                                                                   $0                    $0                             $0                                  $0                           $0
                                                                                                                                                                                                                                                  $0 <- PV Total Structural Snow Fence Project Cost



            LIVING SNOW FENCE PROJECT COSTS
                                                                                   Easement                            Lease                 Routine      Rejuvenation/Rehabilitation                                                   Present Value
   Year #                            Year        Installation Costs               ROW Costs                        ROW Costs       Maintenance Costs                          Costs                  Annual Project Cost                 Project Cost

        0                               0                       $0                          $0                              $0                    $0                                                                 $0                           $0
        1                               1                                                                                   $0                    $0                                                                 $0                           $0
        2                               2                                                                                   $0                    $0                                                                 $0                           $0
        3                               3                                                                                   $0                    $0                                                                 $0                           $0
        4                               4                                                                                   $0                    $0                                                                 $0                           $0
        5                               5                                                                                   $0                    $0                                                                 $0                           $0
        6                               6                                                                                   $0                    $0                                                                 $0                           $0
        7                               7                                                                                   $0                    $0                             $0                                  $0                           $0
        8                               8                                                                                   $0                    $0                                                                 $0                           $0
        9                               9                                                                                   $0                    $0                                                                 $0                           $0
       10                              10                                                                                   $0                    $0                                                                 $0                           $0
       11                              11                                                                                   $0                    $0                                                                 $0                           $0
       12                              12                                                                                   $0                    $0                                                                 $0                           $0
       13                              13                                                                                   $0                    $0                                                                 $0                           $0
       14                              14                                                                                   $0                    $0                             $0                                  $0                           $0
       15                              15                                                                                   $0                    $0                             $0                                  $0                           $0
                                                                                                                                                                                                                                                  $0 <- PV Total Living Snow Fence Project Cost

            BACKSLOPING EARTHWORK                                                                                                                       RAISE ROAD GRADE EARTHWORK
                                                              Cost        RCV Factors in yr 15                             RCV                                                                                     Cost          RCV Factors in yr 15                           RCV
                                                                      (4.5% RCV Curve w/ 100 yr expected life)                                                                                                             (4.5% RCV Curve w/ 50 yr expected life)
                Temp Easement for R/W                          $0                        0.00                               $0                            Perm Easement for R/W                                     $0                          0.99                              $0
      Backsloping Earthwork Cost per ln ft                     $0                           na                              na            Raise Road Grade Earthwork Cost per ln ft                                 $0                             na                             na
               Maintenance Cost per ln ft                      N/A                          na                              na                          Maintenance Cost per ln ft                                  N/A                            na                             na
                   Backsloping Earthwork                       $0                        0.98                               $0                        Raise Road Grade Earthwork                                    $0                          0.88                              $0

                                                                           Present Value RCV                                $0                                                                                                     Present Value RCV                              $0

            EARTHWORK PROJECT COSTS
                                                                            Backsloping Temp          Backsloping Present Value     Raise Road Grade
   Year #                            Year       Backsloping Costs       Easement ROW Costs                         Project Cost   Present Value Costs

        0                               0                       $0                          $0                             $0                    $0
        1                               1                                                                                  $0                    $0
        2                               2                                                                                  $0                    $0
        3                               3                                                                                  $0                    $0
        4                               4                                                                                  $0                    $0
        5                               5                                                                                  $0                    $0
        6                               6                                                                                  $0                    $0
        7                               7                                                                                  $0                    $0
        8                               8                                                                                  $0                    $0
        9                               9                                                                                  $0                    $0
       10                              10                                                                                  $0                    $0
       11                              11                                                                                  $0                    $0
       12                              12                                                                                  $0                    $0
       13                              13                                                                                  $0                    $0
       14                              14                                                                                  $0                    $0
       15                              15                                                                                  $0                    $0
                                                        PV Backsloping Total Project Cost -> $0                                                  $0 <- PV Raise Road Grade Total Project Cost



BENEFIT COST RATIOS


                                                                                                                                   Structural                     Living                        Backsloping                    Raise Road Grade
                                                                                                 PV Benefits                        #DIV/0!                       #DIV/0!                                            $0                           $0
                                                PV Benefits                                      PV Costs                                        $0                              $0                                 $0                            $0
                    B/C Ratio =
                                             PV Costs - PV RCV                                   PV RCV                                           $0                              $0                                 $0                            $0
                                                                                                 B/C Ratio                           #DIV/0!                      #DIV/0!                         #DIV/0!                           #DIV/0!
                                                                                                 PV Road Maint Bens - PV
                                                                                                 Costs + PV RCV                                   $0                              $0                                 $0                            $0
                                                                                                 Net Present Value                   #DIV/0!                      #DIV/0!                                           $0                            $0



D:\Docstoc\Working\pdf\[ae72c4f9-4370-42fb-9168-731aabb9f1b8.xls]Introduction

						
Other docs by hby78080
Benefits Manage Resume
Views: 4  |  Downloads: 0
Benefits of Technology in Media Houses
Views: 4  |  Downloads: 0
Behavior Recording Chart - Excel
Views: 269  |  Downloads: 0
Bedfordshire Police
Views: 34  |  Downloads: 0
Behavior Support Plan Worksheet - PowerPoint
Views: 50  |  Downloads: 0