Discount Factors Undiscounted Costs Discounted Costs
Discount Factors Undiscounted Costs Discounted Costs
Discount Factors Undiscounted Costs Discounted Costs
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
RIVER STREET BCA<br />
Total Construction Net change in O/M<br />
<strong>Discount</strong>ed <strong>Costs</strong> <strong>Discount</strong>ed <strong>Costs</strong><br />
Year 3% 7%<br />
<strong>Costs</strong><br />
<strong>Costs</strong> Total <strong>Costs</strong><br />
(3%)<br />
(7%)<br />
2012 1 1 0 0 0<br />
2013 0.970873786 0.934579439 3,715,938 3,715,938 3,607,707 3,472,839<br />
2014 0.942595909 0.873438728 -30,000 -30,000 -28,278 -26,203<br />
2015 0.915141659 0.816297877 -30,000 -30,000 -27,454 -24,489<br />
2016 0.888487048 0.762895212 -30,000 -30,000 -26,655 -22,887<br />
2017 0.862608784 0.712986179 -30,000 -30,000 -25,878 -21,390<br />
2018 0.837484257 0.666342224 -30,000 -30,000 -25,125 -19,990<br />
2019 0.813091511 0.622749742 -30,000 -30,000 -24,393 -18,682<br />
2020 0.789409234 0.582009105 -30,000 -30,000 -23,682 -17,460<br />
2021 0.766416732 0.543933743 -30,000 -30,000 -22,993 -16,318<br />
2022 0.744093915 0.508349292 -30,000 -30,000 -22,323 -15,250<br />
2023 0.722421277 0.475092796 -30,000 -30,000 -21,673 -14,253<br />
2024 0.70137988 0.444011959 -30,000 -30,000 -21,041 -13,320<br />
2025 0.68095134 0.414964448 -30,000 -30,000 -20,429 -12,449<br />
2026 0.661117806 0.387817241 -30,000 -30,000 -19,834 -11,635<br />
2027 0.641861947 0.36244602 -30,000 -30,000 -19,256 -10,873<br />
2028 0.623166939 0.338734598 -30,000 -30,000 -18,695 -10,162<br />
2029 0.605016446 0.31657439 -30,000 -30,000 -18,150 -9,497<br />
2030 0.587394608 0.295863916 -30,000 -30,000 -17,622 -8,876<br />
2031 0.570286027 0.276508333 -30,000 -30,000 -17,109 -8,295<br />
2032 0.553675754 0.258419003 -30,000 -30,000 -16,610 -7,753<br />
<strong>Undiscounted</strong> Sum 3,715,938 -570,000 3,145,938<br />
Present Value 3,190,509 3,183,056<br />
Net Present Value 8,805,716 5,360,454<br />
Benefit Cost Ratio 3.76 2.68<br />
<strong>Discount</strong> <strong>Factors</strong> <strong>Undiscounted</strong> <strong>Costs</strong> <strong>Discount</strong>ed <strong>Costs</strong>
Improved Vehicle<br />
Efficiency<br />
(undiscounted)<br />
Property Value<br />
Increase<br />
(undiscounted)<br />
Improved Safety<br />
Pedestrian Benefit Total Benefits <strong>Discount</strong>ed Benefits <strong>Discount</strong>ed Benefits<br />
(undiscounted)<br />
(undiscounted) (undiscounted) (3%)<br />
(7%)<br />
0 226,452 226,452 226,452 226,452<br />
227,776 3,863 289,200 228,716 749,556 727,724 700,519<br />
230,054 3,902 289,200 231,003 754,159 710,867 658,712<br />
232,355 3,941 289,200 233,313 758,809 694,418 619,414<br />
234,678 3,980 289,200 235,646 763,505 678,364 582,474<br />
237,025 4,020 289,200 238,003 768,248 662,697 547,750<br />
239,395 4,060 289,200 240,383 773,038 647,408 515,108<br />
241,789 4,101 289,200 242,787 777,877 632,485 484,423<br />
244,207 4,142 289,200 245,215 782,764 617,921 455,576<br />
246,649 4,183 289,200 247,667 787,699 603,706 428,456<br />
249,116 4,225 289,200 250,143 792,684 589,832 402,960<br />
251,607 4,267 289,200 252,645 797,719 576,289 378,991<br />
254,123 4,310 289,200 255,171 802,804 563,071 356,455<br />
256,664 4,353 289,200 257,723 807,940 550,168 335,267<br />
259,231 4,397 289,200 260,300 813,128 537,573 315,345<br />
261,823 4,441 289,200 262,903 818,367 525,279 296,614<br />
264,441 4,485 289,200 265,532 823,659 513,277 279,002<br />
267,086 4,530 289,200 268,188 829,003 501,561 262,441<br />
269,756 4,575 289,200 270,870 834,401 490,123 246,869<br />
272,454 4,621 289,200 273,578 839,853 478,957 232,226<br />
275,179 4,667 289,200 276,314 845,360 468,055 218,457<br />
5,015,407 85,065 5,784,000 5,262,553 16,147,026<br />
11,996,225 8,543,511
Change language