assign part1-1 - $1,140,372.54 $24,038.46 $669,821.46...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Economic Analysis Aaaignment 1 group 11 NO BUILD No of year AADT Maintenance Annual User Cost NPV cost Cost 0 1095000 $62,500.00 $1,810,194.00 $25,000.00 1 1138800 $62,500.00 $1,858,601.76 $24,038.46 2 1161686 $62,500.00 $1,883,895.40 $23,113.90 3 1196536 $62,500.00 $1,922,411.60 $22,224.90 4 1232432 $62,500.00 $2,027,597.50 $21,370.10 5 1269405 $62,500.00 $2,002,946.40 $20,548.20 Total Cost: $136,295.56 OPTION 1 No of year AADT Maintenance Annual User Cost NPV cost User NPV Cost/Const. Benefit Benefit 0 1095000 $3,135,270.00 $0.00 $3,135,270.00 $0.00 $0.00 1 1138800 $25,000.00 $1,098,346.02 $24,038.46 $760,255.74 $731,015.13 2 1161686 $25,000.00 $1,115,871.20 $23,113.90 $768,024.20 $651,687.20 3 1196536 $25,000.00 $1,146,346.80 $22,224.90 $776,064.80 $689,918.78 4 1232432 $25,000.00 $1,177,737.14 $21,370.10 $849,860.36 $726,464.20 5 1269405 $25,000.00 $1,210,069.30 $20,548.20 $792,877.10 $651,687.20 Total Cost: $0.00 $3,450,772.51 OPTION 2 No of year AADT Maintenance Annual User Cost NPV cost User NPV Cost/Const. Benefit Benefit 0 1095000 $2,734,270.00 $0.00 $2,734,270.00 $0.00 1 1138800 $25,000.00
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: $1,140,372.54 $24,038.46 $669,821.46 $644,059.10 2 1161686 $25,000.00 $1,157,203.96 $23,113.90 $701,397.80 $648,481.70 3 1196536 $25,000.00 $1,188,919.55 $22,224.90 $733,492.05 $652,071.76 4 1232432 $25,000.00 $1,221,587.06 $21,370.10 $806,010.44 $688,981.10 5 1269405 $25,000.00 $1,255,234.71 $20,548.20 $747,711.69 $614,564.50 Total Cost: $2,845,565.56 $3,248,158.16 OPTION 3 No of year AADT Maintenance Annual User Cost NPV cost User NPV Cost/Const. Benefit Benefit 1095000 $3,435,847.00 $0.00 $3,435,847.00 $0.00 1 1138800 $25,000.00 $1,088,820.04 $24,038.46 $769,781.72 $740,174.73 2 1161686 $25,000.00 $1,108,691.95 $23,113.90 $775,203.45 $716,719.16 3 1196536 $25,000.00 $1,138,952.21 $22,224.90 $783,459.39 $696,492.54 4 1232432 $25,000.00 $1,170,120.71 $21,370.10 $857,476.79 $732,974.75 5 1269405 $25,000.00 $1,202,224.36 $20,548.20 $800,722.04 $658,135.23 Total Cost: $3,547,142.56 $3,544,496.41...
View Full Document

This note was uploaded on 10/27/2010 for the course ENGINEERIN CIC taught by Professor Loren during the Three '10 term at Swinburne.

Ask a homework question - tutors are online