Discount Factor 7%
1
Year 1
0.9346
Year 2
0.8734
Year 3
Benefits
The most important benefit to consider Build / No Build is Travel Time Savings. However, safety is the key benefit of this proj
Total Benefits
$0.00
$0.00
$0.00
Total Discounted Benefits
$0.00
$0.00
$0.00
Costs
Construction
ROW Purchase
Water Line Re-location
Maintenance
Landscaping & Mowing
Asphalt Overlay
Signage and Striping
Electrical Power to Traffic Signal & Street Lights
$20,400.00
$20,400.00
$20,400.00
Total Costs
$20,400.00
$20,400.00
$20,400.00
Total Discounted Costs
$20,400.00
$19,065.84
$17,817.36
1.0000
0.9709
0.9426
Net Benefits over Costs with 7% Discount Factor
Present Value Factor 3%
Total Discounted Benefits
Total Discounted Costs
Net Benefits Over Costs with 3% Discount Factor
0.8163
Year 4
0.7629
Year 5
0.713
Year 6
0.6663
Year 7
0.6227
Year 8
0.582
Year 9
r, safety is the key benefit of this project, and the need to reduce overall speeds to improve safety conflicts, in some ways, with Travel Tim
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$232,320.00
$10,000.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$262,720.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$214,458.34
$15,563.16
$14,545.20
$13,592.52
$12,703.08
$11,872.80
0.9151
0.8885
0.8626
0.8375
0.8131
0.7894
0.5439
Year 10
0.5083
Year 11
0.4751
Year 12
0.444
Year 13
0.415
Year 14
0.3878
Year 15
conflicts, in some ways, with Travel Time savings. Nevertheless, the project does offer some limited Travel Time Savings; however, engin
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$11,095.56
$10,369.32
$9,692.04
$9,057.60
$8,466.00
$7,911.12
0.7664
0.7441
0.7224
0.7014
0.6810
0.6611
0.3624
Year 16
0.3387
Year 17
0.3166
Year 18
0.2959
Year 19
0.2765
Year 20
0.2584
Year 21
vel Time Savings; however, engineering report gave insufficient data to calculate this benefit over 20 years.
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$20,400.00
$7,392.96
$6,909.48
$6,458.64
$6,036.36
$5,640.60
$5,271.36
0.6419
0.6232
0.6050
0.5874
0.5703
0.5537
Net Benefits Over Costs
Total
Discounte
d Benefits
$0.00 (7%)
Total
Discounte
d Costs
$434,319.34 (7%)
Net
Benefits
Over
-$434,319.34 Costs (7%)