cost benefit analysis tool template

8/20/2019 Cost Benefit Analysis Tool TEMPLATE

1/113

Economic Analysis


2/113

roposal>

30 30

$30,000,000 $,000,000

$.,000,000 $!0,000,000

ut *ate

$3/,-.1,.23 $.!,!1-,3/0

$3,.!/,3. $.3,/03,3.-

112 10/

$.,362,0!! $3,-1,0.2

20 20

10

120 120

00 0-0

.2 60

4ptio 35descriptio

4ptio .5descriptio


3/113

Cost Benet Analysis


4/113

et Cash Blo


5/113

roposal>

>

% & ' (

%#1' %#1( %#1) %#1*

0-2./! 0!63-! 0!0!2- 06.-/

0-!3. 0!/3-3 0!303 06-0-

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000$00,000 $00,000 $00,000 $00,000

$.12,.-! $3-1,/33 $33,6.1 $32!,..6

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$.12,.-! "$3-1,/33 "$33,6.1 "$32!,..6

$0 $0 $0 $0

"$.12,.-! "$3-1,/33 "$33,6.1 "$32!,..6

he rele9at latest pu#lished rate fro&


6/113

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

2 3 .

$ 0.12 $ 03-2 $ 03. $ 032!

"$ 0.12 "$ 03-2 "$ 03. "$ 032!

$ " $ " $ " $ "


7/113

) * + ,

%#1+ %#1, %#%# %#%1

06063- 061.6 01/-! 0.-136

06301! 0-3./ 0.02! 0002

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000$00,000 $00,000 $00,000 $00,000

$303,1/1 $2-0,!32 $2/,/3! $2.0,6-2

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$303,1/1 "$2-0,!32 "$2/,/3! "$2.0,6-2

$0 $0 $0 $0

"$303,1/1 "$2-0,!32 "$2/,/3! "$2.0,6-2


8/113

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

6 ! - /

$ 0303 $ 02-1 $ 0260 $ 02.1

"$ 0303 "$ 02-1 "$ 0260 "$ 02.1

$ " $ " $ " $ "


9/113

1# 11 1% 1&

%#%% %#%& %#%' %#%(

0..!1 0.126/ 03-212 033-2

0.631/ 0.2--- 03/!11 036!!0

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000$00,000 $00,000 $00,000 $00,000

$222,-. $206,3.6 $1/1,061 $1!6,/0/

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$222,-. "$206,3.6 "$1/1,061 "$1!6,/0/

$0 $0 $0 $0

"$222,-. "$206,3.6 "$1/1,061 "$1!6,/0/


10/113

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

10 11 12 13

$ 0223 $ 0206 $ 01/1 $ 01!!

"$ 0223 "$ 0206 "$ 01/1 "$ 01!!

$ " $ " $ " $ "


11/113

1' 1( 1) 1*

%#%) %#%* %#%+ %#%,

032!61 03033. 02-0-! 02600!

03.0.6 0312. 02/1-/ 02!02!

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000$00,000 $00,000 $00,000 $00,000

$163,-0. $11,6!1 $1.0,.36 $130,033

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$163,-0. "$11,6!1 "$1.0,.36 "$130,033

$0 $0 $0 $0

"$163,-0. "$11,6!1 "$1.0,.36 "$130,033


12/113

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

1. 1 16 1!

$ 016. $ 012 $ 01.0 $ 0130

"$ 016. "$ 012 "$ 01.0 "$ 0130

$ " $ " $ " $ "


13/113

1+ 1, %# %1

%# %#&1 %#&% %#&&

02.0-0 0222/! 0206. 01/116

0202 0231!1 021. 01/-66

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000$00,000 $00,000 $00,000 $00,000

$120,.01 $111,.-3 $103,22 $/,!-

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$120,.01 "$111,.-3 "$103,22 "$/,!-

$0 $0 $0 $0

"$120,.01 "$111,.-3 "$103,22 "$/,!-


14/113

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

1- 1/ 20 21

$ 0120 $ 0111 $ 0103 $ 00/6

"$ 0120 "$ 0111 "$ 0103 "$ 00/6

$ " $ " $ " $ "


15/113

%% %& %' %(

%#&' %#&( %#&) %#&*

01!!00 0163-/ 011! 01.01

01-3/. 01!032 01!!0 01.602

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000$00,000 $00,000 $00,000 $00,000

$--,./- $-1,/.3 $!,-!3 $!0,23

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$--,./- "$-1,/.3 "$!,-!3 "$!0,23

$0 $0 $0 $0

"$--,./- "$-1,/.3 "$!,-!3 "$!0,23


16/113

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

22 23 2. 2

$ 00-- $ 00-2 $ 00!6 $ 00!0

"$ 00-- "$ 00-2 "$ 00!6 "$ 00!0

$ " $ " $ " $ "


17/113

%) %* %+ %,

%#&+ %#&, %#'# %#'1

013010 0120.6 0111. 01032-

01320 0121/ 011/1 010!33

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000$00,000 $00,000 $00,000 $00,000

$6,0./ $60,231 $,!6/ $1,63-

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$6,0./ "$60,231 "$,!6/ "$1,63-

$0 $0 $0 $0

"$6,0./ "$60,231 "$,!6/ "$1,63-


18/113

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

26 2! 2- 2/

$ 006 $ 0060 $ 006 $ 002

"$ 006 "$ 0060 "$ 006 "$ 002

$ " $ " $ " $ "


19/113


20/113

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

1000 1000 1000 1000

$ " $ " $ " $ "

$ " $ " $ " $ "

$ " $ " $ " $ "


21/113

1### 1### 1### 1###

%#') %#'* %#'+ %#',

000000 000000 000000 000000

000000 000000 000000 000000

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0


22/113

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

1000 1000 1000 1000

$ " $ " $ " $ "

$ " $ " $ " $ "

$ " $ " $ " $ "


23/113

1### 1### 1### 1###

%#(# %#(1 %#(% %#(&

000000 000000 000000 000000

000000 000000 000000 000000

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0


24/113

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

1000 1000 1000 1000

$ " $ " $ " $ "

$ " $ " $ " $ "

$ " $ " $ " $ "


25/113

1### 1### 1### 1###

%#(' %#(( %#() %#(*

000000 000000 000000 000000

000000 000000 000000 000000

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0


26/113

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

1000 1000 1000 1000

$ " $ " $ " $ "

$ " $ " $ " $ "

$ " $ " $ " $ "


27/113

1### 1### 1### 1###

%#(+ %#(, %#)# %#)1

000000 000000 000000 000000

000000 000000 000000 000000

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0


28/113

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

1000 1000 1000 1000

$ " $ " $ " $ "

$ " $ " $ " $ "

$ " $ " $ " $ "


29/113

1 2 3 . 6 ! - / 1

0

1

1

1

2

1

3

1

.

1

1

6

1

!

1

-

1

/

2

0

2

1

2

2

2

3

2

.

2

2

6

2

!

2

-

2

/

3

0

3

1

3

2

3

3

3

.

3

3

6

3

!

3

-

3

/

.

0

.

1

.

2

.

3

.

.

.

.

6

.

!

.

-

.

/

0

"$0600

"$0.00

"$0200

$"

$0200

$0.00

$0600Cost Benet Analysis: Option 1

'reset +alue of ee%ts ($&illio)

'reset +alue of Costs ($&illio)

Cu&ulati9e et 'reset +alue ($&illio)

$ear

T o a y s

- o l l a r s

. / m i l l i o n s 0


30/113

Cost Benet Analysis


31/113

et Cash Blo


32/113

roposal>

>

% & ' (

%#1' %#1( %#1) %#1*

0-2./! 0!63-! 0!0!2- 06.-/

0-!3. 0!/3-3 0!303 06-0-

$20,000 $20,000 $20,000 $20,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000$60,000 $60,000 $60,000 $60,000

$36,23. $./6,13 $./,!3. $.2,6!/

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$.12,.-! "$3-1,/33 "$33,6.1 "$32!,..6

$0 $0 $0 $0

"$.12,.-! "$3-1,/33 "$33,6.1 "$32!,..6



33/113

$10,000 $10,000 $10,000 $10,000

$123,!.6 $11.,-0 $106,0/2 $/-,23.

"$1,/-,2!0 "$1,.-3,6/1 "$1,3!!,/- "$1,2!/,36.

2 3 .

$ 036 $ 0./! $ 0.60 $ 0.26

"$ 0.12 "$ 03-2 "$ 03. "$ 032!

"$ 1/- "$ 1.-. "$ 13!- "$ 12!/


34/113

) * + ,

%#1+ %#1, %#%# %#%1

06063- 061.6 01/-! 0.-136

06301! 0-3./ 0.02! 0002

$20,000 $20,000 $20,000 $20,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000$60,000 $60,000 $60,000 $60,000

$3/.,1.- $36.,/2 $33!,/1- $312,--!

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$303,1/1 "$2-0,!32 "$2/,/3! "$2.0,6-2

$0 $0 $0 $0

"$303,1/1 "$2-0,!32 "$2/,/3! "$2.0,6-2


35/113

$10,000 $10,000 $10,000 $10,000

$/0,/! $-.,220 $!!,/-1 $!2,20

"$1,1--,.0! "$1,10.,1-- "$1,026,20! "$/.,002

6 ! - /

$ 03/. $ 036 $ 033- $ 0313

"$ 0303 "$ 02-1 "$ 0260 "$ 02.1

"$ 11-- "$ 110. "$ 1026 "$ 0/.


36/113

1# 11 1% 1&

%#%% %#%& %#%' %#%(

0..!1 0.126/ 03-212 033-2

0.631/ 0.2--- 03/!11 036!!0

$20,000 $20,000 $20,000 $20,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000$60,000 $60,000 $60,000 $60,000

$2-/,!10 $26-,20 $2.-,3-0 $22/,/-1

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$222,-. "$206,3.6 "$1/1,061 "$1!6,/0/

$0 $0 $0 $0

"$222,-. "$206,3.6 "$1/1,061 "$1!6,/0/


37/113

$10,000 $10,000 $10,000 $10,000

$66,-6 $61,/0. $!,31- $3,0!3

"$--!,1.6 "$-2,2.2 "$!6!,/23 "$!1.,-1

10 11 12 13

$ 02/0 $ 026- $ 02.- $ 0230

"$ 0223 "$ 0206 "$ 01/1 "$ 01!!

"$ 0--! "$ 0-2 "$ 0!6- "$ 0!1


38/113

1' 1( 1) 1*

%#%) %#%* %#%+ %#%,

032!61 03033. 02-0-! 02600!

03.0.6 0312. 02/1-/ 02!02!

$20,000 $20,000 $20,000 $20,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000$60,000 $60,000 $60,000 $60,000

$212,/.6 $1/!,1!2 $1-2,6! $16/,0.3

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$163,-0. "$11,6!1 "$1.0,.36 "$130,033

$0 $0 $0 $0

"$163,-0. "$11,6!1 "$1.0,.36 "$130,033


39/113

$10,000 $10,000 $10,000 $10,000

$./,1.1 $.,01 $.2,131 $3/,010

"$66,!0/ "$620,20- "$!-,0!! "$3/,06!

1. 1 16 1!

$ 0213 $ 01/! $ 01-3 $ 016/

"$ 016. "$ 012 "$ 01.0 "$ 0130

"$ 0666 "$ 0620 "$ 0!- "$ 03/


40/113

1+ 1, %# %1

%# %#&1 %#&% %#&&

02.0-0 0222/! 0206. 01/116

0202 0231!1 021. 01/-66

$20,000 $20,000 $20,000 $20,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000$60,000 $60,000 $60,000 $60,000

$16,21 $1..,/2! $13.,1/2 $12.,22

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$120,.01 "$111,.-3 "$103,22 "$/,!-

$0 $0 $0 $0

"$120,.01 "$111,.-3 "$103,22 "$/,!-


41/113

$10,000 $10,000 $10,000 $10,000

$36,120 $33,.. $30,/6! $2-,6!3

"$02,/.! "$.6/,02 "$.3-,3 "$.0/,-61

1- 1/ 20 21

$ 01! $ 01. $ 013. $ 012.

"$ 0120 "$ 0111 "$ 0103 "$ 00/6

"$ 003 "$ 0.!0 "$ 0.3/ "$ 0.10


42/113

%% %& %' %(

%#&' %#&( %#&) %#&*

01!!00 0163-/ 011! 01.01

01-3/. 01!032 01!!0 01.602

$20,000 $20,000 $20,000 $20,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000$60,000 $60,000 $60,000 $60,000

$11,0.- $106,26 $/-,63 $/1,32/

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$--,./- "$-1,/.3 "$!,-!3 "$!0,23

$0 $0 $0 $0

"$--,./- "$-1,/.3 "$!,-!3 "$!0,23


43/113

$10,000 $10,000 $10,000 $10,000

$26,0 $2.,-3 $22,!62 $21,0!6

"$3-3,312 "$3-,!2/ "$33,/6! "$31.,-/1

22 23 2. 2

$ 011 $ 010! $ 00// $ 00/1

"$ 00-- "$ 00-2 "$ 00!6 "$ 00!0

"$ 03-3 "$ 03/ "$ 0336 "$ 031


44/113

%) %* %+ %,

%#&+ %#&, %#'# %#'1

013010 0120.6 0111. 01032-

01320 0121/ 011/1 010!33

$20,000 $20,000 $20,000 $20,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000$60,000 $60,000 $60,000 $60,000

$-.,6. $!-,300 $!2,00 $6!,12/

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$6,0./ "$60,231 "$,!6/ "$1,63-

$0 $0 $0 $0

"$6,0./ "$60,231 "$,!6/ "$1,63-


45/113

$10,000 $10,000 $10,000 $10,000

$1/,1 $1-,06/ $16,!31 $1,./1

"$2/,3!! "$2!!,30! "$260,!! "$2.,0-

26 2! 2- 2/

$ 00- $ 00!- $ 00!2 $ 006!

"$ 006 "$ 0060 "$ 006 "$ 002

"$ 02/ "$ 02!! "$ 0261 "$ 02.


46/113

1### 1### 1### 1###

%#'% %#'& %#'' %#'(

000000 000000 000000 000000

000000 000000 000000 000000

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0


47/113

$0 $0 $0 $0

$0 $0 $0 $0

"$2.,0- "$2.,0- "$2.,0- "$2.,0-

1000 1000 1000 1000

$ " $ " $ " $ "

$ " $ " $ " $ "

"$ 02. "$ 02. "$ 02. "$ 02.


48/113

1### 1### 1### 1###

%#') %#'* %#'+ %#',

000000 000000 000000 000000

000000 000000 000000 000000

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0


49/113

$0 $0 $0 $0

$0 $0 $0 $0

"$2.,0- "$2.,0- "$2.,0- "$2.,0-

1000 1000 1000 1000

$ " $ " $ " $ "

$ " $ " $ " $ "

"$ 02. "$ 02. "$ 02. "$ 02.


50/113

1### 1### 1### 1###

%#(# %#(1 %#(% %#(&

000000 000000 000000 000000

000000 000000 000000 000000

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0


51/113

$0 $0 $0 $0

$0 $0 $0 $0

"$2.,0- "$2.,0- "$2.,0- "$2.,0-

1000 1000 1000 1000

$ " $ " $ " $ "

$ " $ " $ " $ "

"$ 02. "$ 02. "$ 02. "$ 02.


52/113

1### 1### 1### 1###

%#(' %#(( %#() %#(*

000000 000000 000000 000000

000000 000000 000000 000000

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0


53/113

$0 $0 $0 $0

$0 $0 $0 $0

"$2.,0- "$2.,0- "$2.,0- "$2.,0-

1000 1000 1000 1000

$ " $ " $ " $ "

$ " $ " $ " $ "

"$ 02. "$ 02. "$ 02. "$ 02.


54/113

1### 1### 1### 1###

%#(+ %#(, %#)# %#)1

000000 000000 000000 000000

000000 000000 000000 000000

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0


55/113

$0 $0 $0 $0

$0 $0 $0 $0

"$2.,0- "$2.,0- "$2.,0- "$2.,0-

1000 1000 1000 1000

$ " $ " $ " $ "

$ " $ " $ " $ "

"$ 02. "$ 02. "$ 02. "$ 02.


56/113

1 2 3 . 6 ! - / 1

0

1

1

1

2

1

3

1

.

1

1

6

1

!

1

-

1

/

2

0

2

1

2

2

2

3

2

.

2

2

6

2

!

2

-

2

/

3

0

3

1

3

2

3

3

3

.

3

3

6

3

!

3

-

3

/

.

0

.

1

.

2

.

3

.

.

.

.

6

.

!

.

-

.

/

0

"$3000

"$200

"$2000

"$100

"$1000

"$000

$"

$000

$1000Cost Benet Analysis: Option %




$ear

T o a y s

- o l l a r s

. / m i l l i o n s 0


57/113

Cost Benet Analysis


58/113

et Cash Blo


59/113

roposal>

>

% & ' (

%#1' %#1( %#1) %#1*

0-2./! 0!63-! 0!0!2- 06.-/

0-!3. 0!/3-3 0!303 06-0-

$-00,000 $-00,000 $-00,000 $-00,000

$1,000,000 $1,000,000 $1,000,000 $1,000,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$1,00,000 $1,00,000 $1,00,000 $1,00,000$3,00,000 $3,00,000 $3,00,000 $3,00,000

$2,--!,.11 $2,6!3,2/ $2,.!,./0 $2,2/2,120

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$.12,.-! "$3-1,/33 "$33,6.1 "$32!,..6

$0 $0 $0 $0

"$.12,.-! "$3-1,/33 "$33,6.1 "$32!,..6



60/113

$3,000,000 $3,000,000 $3,000,000 $3,000,000

$2,.!.,/2. $2,2/1,/6 $2,121,-.- $1,/6.,6!.

"$22,!01,62. "$20,.10,02- "$1-,2--,1-0 "$16,323,0

2 3 .

$ 2--! $ 26!. $ 2.! $ 22/2

"$ 0.12 "$ 03-2 "$ 03. "$ 032!

"$ 22!02 "$ 20.10 "$ 1-2-- "$ 1632.


61/113

) * + ,

%#1+ %#1, %#%# %#%1

06063- 061.6 01/-! 0.-136

06301! 0-3./ 0.02! 0002

$-00,000 $-00,000 $-00,000 $-00,000

$1,000,000 $1,000,000 $1,000,000 $1,000,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$1,00,000 $1,00,000 $1,00,000 $1,00,000$3,00,000 $3,00,000 $3,00,000 $3,00,000

$2,122,33. $1,/6,12. $1,-1/,/ $1,6-.,!!!

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$303,1/1 "$2-0,!32 "$2/,/3! "$2.0,6-2

$0 $0 $0 $0

"$303,1/1 "$2-0,!32 "$2/,/3! "$2.0,6-2


62/113

$3,000,000 $3,000,000 $3,000,000 $3,000,000

$1,-1/,1.3 $1,6-.,3/2 $1,/,622 $1,...,0/.

"$1.,0.,362 "$12,-1/,/!1 "$11,260,3./ "$/,-16,2.

6 ! - /

$ 2122 $ 1/6 $ 1-20 $ 16-

"$ 0303 "$ 02-1 "$ 0260 "$ 02.1

"$ 1.0. "$ 12-20 "$ 11260 "$ /-16


63/113

1# 11 1% 1&

%#%% %#%& %#%' %#%(

0..!1 0.126/ 03-212 033-2

0.631/ 0.2--- 03/!11 036!!0

$-00,000 $-00,000 $-00,000 $-00,000

$1,000,000 $1,000,000 $1,000,000 $1,000,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$1,00,000 $1,00,000 $1,00,000 $1,00,000$3,00,000 $3,00,000 $3,00,000 $3,00,000

$1,/,/!- $1,...,.2 $1,33!,.30 $1,23-,361

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$222,-. "$206,3.6 "$1/1,061 "$1!6,/0/

$0 $0 $0 $0

"$222,-. "$206,3.6 "$1/1,061 "$1!6,/0/


64/113

$3,000,000 $3,000,000 $3,000,000 $3,000,000

$1,33!,12. $1,23-,0!- $1,1.6,36/ $1,061,.2

"$-,.!/,130 "$!,2.1,02 "$6,0/.,6-3 "$,033,230

10 11 12 13

$ 160 $ 1... $ 133! $ 123-

"$ 0223 "$ 0206 "$ 01/1 "$ 01!!

"$ -.!/ "$ !2.1 "$ 60/ "$ 033


65/113


66/113

$3,000,000 $3,000,000 $3,000,000 $3,000,000

$/-2,-26 $/10,02. $-.2,61 $!-0,1//

"$.,00,.0. "$3,1.0,3-0 "$2,2/!,!6. "$1,1!,6

1. 1 16 1!

$ 11.! $ 1062 $ 0/-3 $ 0/10

"$ 016. "$ 012 "$ 01.0 "$ 0130

"$ .00 "$ 31.0 "$ 22/- "$ 11-


67/113

1+ 1, %# %1

%# %#&1 %#&% %#&&

02.0-0 0222/! 0206. 01/116

0202 0231!1 021. 01/-66

$-00,000 $-00,000 $-00,000 $-00,000

$1,000,000 $1,000,000 $1,000,000 $1,000,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$1,00,000 $1,00,000 $1,00,000 $1,00,000$3,00,000 $3,00,000 $3,00,000 $3,00,000

$-.2,-0- $!-0,3!- $!22,!2 $66/,0.-

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$120,.01 "$111,.-3 "$103,22 "$/,!-

$0 $0 $0 $0

"$120,.01 "$111,.-3 "$103,22 "$/,!-


68/113

$3,000,000 $3,000,000 $3,000,000 $3,000,000

$!22,.0! $66-,-/ $61/,3.! $!3,.!0

"$!/,1- "$126,263 $./3,0-. $1,066,.

1- 1/ 20 21

$ 0-.3 $ 0!-0 $ 0!23 $ 066/

"$ 0120 "$ 0111 "$ 0103 "$ 00/6

"$ 0!/ "$ 0126 $ 0./3 $ 106!


69/113

%% %& %' %(

%#&' %#&( %#&) %#&*

01!!00 0163-/ 011! 01.01

01-3/. 01!032 01!!0 01.602

$-00,000 $-00,000 $-00,000 $-00,000

$1,000,000 $1,000,000 $1,000,000 $1,000,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$1,00,000 $1,00,000 $1,00,000 $1,00,000$3,00,000 $3,00,000 $3,00,000 $3,00,000

$61/,.-/ $!3,601 $31,112 $./1,!!0

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$--,./- "$-1,/.3 "$!,-!3 "$!0,23

$0 $0 $0 $0

"$--,./- "$-1,/.3 "$!,-!3 "$!0,23


70/113

$3,000,000 $3,000,000 $3,000,000 $3,000,000

$30,//1 $./1,6- $.,23/ $.21,1!

$1,/!,.. $2,0-/,202 $2,..,..1 $2,/6,/-

22 23 2. 2

$ 061/ $ 0!. $ 031 $ 0./2

"$ 00-- "$ 00-2 "$ 00!6 "$ 00!0

$ 1/- $ 20-/ $ 2.. $ 2/66


71/113

%) %* %+ %,

%#&+ %#&, %#'# %#'1

013010 0120.6 0111. 01032-

01320 0121/ 011/1 010!33

$-00,000 $-00,000 $-00,000 $-00,000

$1,000,000 $1,000,000 $1,000,000 $1,000,000

$100,000 $100,000 $100,000 $100,000

$100,000 $100,000 $100,000 $100,000

$1,00,000 $1,00,000 $1,00,000 $1,00,000$3,00,000 $3,00,000 $3,00,000 $3,00,000

$.,3.3 $.21,61. $3/0,3-3 $361,.66

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$6,0./ "$60,231 "$,!6/ "$1,63-

$0 $0 $0 $0

"$6,0./ "$60,231 "$,!6/ "$1,63-


72/113

$3,000,000 $3,000,000 $3,000,000 $3,000,000

$3/0,2/. $361,3-3 $33.,61. $30/,-2-

$3,36,22 $3,!1!,63 $.,02,2./ $.,362,0!!

26 2! 2- 2/

$ 0. $ 0.22 $ 03/0 $ 0361

"$ 006 "$ 0060 "$ 006 "$ 002

$ 336 $ 3!1- $ .02 $ .362


73/113

1### 1### 1### 1###

%#'% %#'& %#'' %#'(

000000 000000 000000 000000

000000 000000 000000 000000

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0


74/113

$0 $0 $0 $0

$0 $0 $0 $0

$.,362,0!! $.,362,0!! $.,362,0!! $.,362,0!!

1000 1000 1000 1000

$ " $ " $ " $ "

$ " $ " $ " $ "

$ .362 $ .362 $ .362 $ .362


75/113

1### 1### 1### 1###

%#') %#'* %#'+ %#',

000000 000000 000000 000000

000000 000000 000000 000000

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0


76/113

$0 $0 $0 $0

$0 $0 $0 $0

$.,362,0!! $.,362,0!! $.,362,0!! $.,362,0!!

1000 1000 1000 1000

$ " $ " $ " $ "

$ " $ " $ " $ "

$ .362 $ .362 $ .362 $ .362


77/113

1### 1### 1### 1###

%#(# %#(1 %#(% %#(&

000000 000000 000000 000000

000000 000000 000000 000000

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0


78/113

$0 $0 $0 $0

$0 $0 $0 $0

$.,362,0!! $.,362,0!! $.,362,0!! $.,362,0!!

1000 1000 1000 1000

$ " $ " $ " $ "

$ " $ " $ " $ "

$ .362 $ .362 $ .362 $ .362


79/113

1### 1### 1### 1###

%#(' %#(( %#() %#(*

000000 000000 000000 000000

000000 000000 000000 000000

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0


80/113

$0 $0 $0 $0

$0 $0 $0 $0

$.,362,0!! $.,362,0!! $.,362,0!! $.,362,0!!

1000 1000 1000 1000

$ " $ " $ " $ "

$ " $ " $ " $ "

$ .362 $ .362 $ .362 $ .362


81/113

1### 1### 1### 1###

%#(+ %#(, %#)# %#)1

000000 000000 000000 000000

000000 000000 000000 000000

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0


82/113

$0 $0 $0 $0

$0 $0 $0 $0

$.,362,0!! $.,362,0!! $.,362,0!! $.,362,0!!

1000 1000 1000 1000

$ " $ " $ " $ "

$ " $ " $ " $ "

$ .362 $ .362 $ .362 $ .362


83/113

1 2 3 . 6 ! - / 1

0

1

1

1

2

1

3

1

.

1

1

6

1

!

1

-

1

/

2

0

2

1

2

2

2

3

2

.

2

2

6

2

!

2

-

2

/

3

0

3

1

3

2

3

3

3

.

3

3

6

3

!

3

-

3

/

.

0

.

1

.

2

.

3

.

.

.

.

6

.

!

.

-

.

/

0

"$30000

"$2000

"$20000

"$1000

"$10000

"$000

$"

$000

$10000Cost Benet Analysis: Option &




$ear

T o a y s

- o l l a r s

. / m i l l i o n s 0


84/113

Cost Benet Analysis uir

The s

The s>ual


85/113

et Cash Blo


86/113

roposal>

>

% & ' (

%#1' %#1( %#1) %#1*

0-2./! 0!63-! 0!0!2- 06.-/

0-!3. 0!/3-3 0!303 06-0-

$1,200,000 $1,200,000 $1,200,000 $1,200,000

$1,000,000 $1,000,000 $1,000,000 $1,000,000

$00,000 $00,000 $00,000 $00,000

$100,000 $100,000 $100,000 $100,000

$1,00,000 $1,00,000 $1,00,000 $1,00,000$.,300,000 $.,300,000 $.,300,000 $.,300,000

$3,.!,3/1 $3,2-.,621 $3,0.1,316 $2,-16,033

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$.12,.-! "$3-1,/33 "$33,6.1 "$32!,..6

$0 $0 $0 $0

"$.12,.-! "$3-1,/33 "$33,6.1 "$32!,..6



87/113

$3,-00,000 $3,-00,000 $3,-00,000 $3,-00,000

$3,13.,/0. $2,/02,6-/ $2,6-!,6! $2,.--,--

"$22,0.1,6. "$1/,13-,/6 "$16,.1,2-1 "$13,/62,6/.

2 3 .

$ 3.! $ 32- $ 30.1 $ 2-16

"$ 0.12 "$ 03-2 "$ 03. "$ 032!

"$ 220.2 "$ 1/13/ "$ 16.1 "$ 13/63


88/113

) * + ,

%#1+ %#1, %#%# %#%1

06063- 061.6 01/-! 0.-136

06301! 0-3./ 0.02! 0002

$1,200,000 $1,200,000 $1,200,000 $1,200,000

$1,000,000 $1,000,000 $1,000,000 $1,000,000

$00,000 $00,000 $00,000 $00,000

$100,000 $100,000 $100,000 $100,000

$1,00,000 $1,00,000 $1,00,000 $1,00,000$.,300,000 $.,300,000 $.,300,000 $.,300,000

$2,60!,.3- $2,.1.,2/ $2,23,.- $2,06/,-6/

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

"$,000,000 $0 $0 $0

"$,00,000 "$00,000 "$00,000 "$00,000

"$303,1/1 "$2-0,!32 "$2/,/3! "$2.0,6-2

"$3,10,-.- $0 $0 $0

"$3,..,03/ "$2-0,!32 "$2/,/3! "$2.0,6-2


89/113

"$1,200,000 $3,-00,000 $3,-00,000 $3,-00,000

"$-.6,600 $2,133,63 $1,/!,21 $1,-2/,1-6

"$1.,-0/,2/. "$12,6!,!31 "$10,!00,210 "$-,-!1,02.

6 ! - /

$ 260! $ 2.1. $ 223 $ 20!0

"$ 3.. "$ 02-1 "$ 0260 "$ 02.1

"$ 1.-0/ "$ 126!6 "$ 10!00 "$ --!1


90/113

1# 11 1% 1&

%#%% %#%& %#%' %#%(

0..!1 0.126/ 03-212 033-2

0.631/ 0.2--- 03/!11 036!!0

$1,200,000 $1,200,000 $1,200,000 $1,200,000

$1,000,000 $1,000,000 $1,000,000 $1,000,000

$00,000 $00,000 $00,000 $00,000

$100,000 $100,000 $100,000 $100,000

$1,00,000 $1,00,000 $1,00,000 $1,00,000$.,300,000 $.,300,000 $.,300,000 $.,300,000

$1,/16,. $1,!!.,!/ $1,6.3,12- $1,21,.1

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 "$,000,000 $0 $0

"$00,000 "$,00,000 "$00,000 "$00,000

"$222,-. "$206,3.6 "$1/1,061 "$1!6,/0/

$0 "$2,1..,.1. $0 $0

"$222,-. "$2,30,!61 "$1/1,061 "$1!6,/0/


91/113

$3,-00,000 "$1,200,000 $3,-00,000 $3,-00,000

$1,6/3,6/1 "$!6,1-2 $1,.2,06! $1,3..,06

"$!,1!!,333 "$!,!3,1 "$6,301,..- "$.,/6,/.1

10 11 12 13

$ 1/1! $ 1!! $ 16.3 $ 121

"$ 0223 "$ 231 "$ 01/1 "$ 01!!

"$ !1!! "$ !!. "$ 6301 "$ ./!


92/113

1' 1( 1) 1*

%#%) %#%* %#%+ %#%,

032!61 03033. 02-0-! 02600!

03.0.6 0312. 02/1-/ 02!02!

$1,200,000 $1,200,000 $1,200,000 $1,200,000

$1,000,000 $1,000,000 $1,000,000 $1,000,000

$00,000 $00,000 $00,000 $00,000

$100,000 $100,000 $100,000 $100,000

$1,00,000 $1,00,000 $1,00,000 $1,00,000$.,300,000 $.,300,000 $.,300,000 $.,300,000

$1,.0-,!1- $1,30.,36- $1,20!,!.- $1,11-,2-6

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 "$,000,000 $0

"$00,000 "$00,000 "$,00,000 "$00,000

"$163,-0. "$11,6!1 "$1.0,.36 "$130,033

$0 $0 "$1,./,.2 $0

"$163,-0. "$11,6!1 "$1,//,--- "$130,033


93/113

$3,-00,000 $3,-00,000 "$1,200,000 $3,-00,000

$1,2..,/13 $1,12,6/- "$3/2,1.0 $/--,22

"$3,!12,02- "$2,/,330 "$2,/1,.!0 "$1,/63,21-

1. 1 16 1!

$ 1.0/ $ 130. $ 120- $ 111-

"$ 016. "$ 012 "$ 1600 "$ 0130

"$ 3!12 "$ 2/ "$ 2/1 "$ 1/63


94/113

1+ 1, %# %1

%# %#&1 %#&% %#&&

02.0-0 0222/! 0206. 01/116

0202 0231!1 021. 01/-66

$1,200,000 $1,200,000 $1,200,000 $1,200,000

$1,000,000 $1,000,000 $1,000,000 $1,000,000

$00,000 $00,000 $00,000 $00,000

$100,000 $100,000 $100,000 $100,000

$1,00,000 $1,00,000 $1,00,000 $1,00,000$.,300,000 $.,300,000 $.,300,000 $.,300,000

$1,03,.0 $/-,!0 $--!,!31 $-21,/!3

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 "$,000,000

"$00,000 "$00,000 "$00,000 "$,00,000

"$120,.01 "$111,.-3 "$103,22 "$/,!-

$0 $0 $0 "$//3,2!/

"$120,.01 "$111,.-3 "$103,22 "$1,0--,-!


95/113

$3,-00,000 $3,-00,000 $3,-00,000 "$1,200,000

$/1,0./ $-.!,26! $!-.,0! "$266,--.

"$1,0.-,16/ "$200,/02 $-3,60. $316,!21

1- 1/ 20 21

$ 103 $ 0// $ 0--- $ 0-22

"$ 0120 "$ 0111 "$ 0103 "$ 10-/

"$ 10.- "$ 0201 $ 0-. $ 031!


96/113

%% %& %' %(

%#&' %#&( %#&) %#&*

01!!00 0163-/ 011! 01.01

01-3/. 01!032 01!!0 01.602

$1,200,000 $1,200,000 $1,200,000 $1,200,000

$1,000,000 $1,000,000 $1,000,000 $1,000,000

$00,000 $00,000 $00,000 $00,000

$100,000 $100,000 $100,000 $100,000

$1,00,000 $1,00,000 $1,00,000 $1,00,000$.,300,000 $.,300,000 $.,300,000 $.,300,000

$!61,0-6 $!0.,!10 $62,0/ $60.,1!

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

$0 $0 $0 $0

"$00,000 "$00,000 "$00,000 "$00,000

"$--,./- "$-1,/.3 "$!,-!3 "$!0,23

$0 $0 $0 $0

"$--,./- "$-1,/.3 "$!,-!3 "$!0,23


97/113

$3,-00,000 $3,-00,000 $3,-00,000 $3,-00,000

$6!2,-- $622,!6! $!6,636 $33,/22

$/-/,30/ $1,612,0! $2,1--,!11 $2,!22,633

22 23 2. 2

$ 0!61 $ 0!0 $ 063 $ 060.

"$ 00-- "$ 00-2 "$ 00!6 "$ 00!0

$ 0/-/ $ 1612 $ 21-/ $ 2!23


98/113

%) %* %+ %,

%#&+ %#&, %#'# %#'1

013010 0120.6 0111. 01032-

01320 0121/ 011/1 010!33

$1,200,000 $1,200,000 $1,200,000 $1,200,000

$1,000,000 $1,000,000 $1,000,000 $1,000,000

$00,000 $00,000 $00,000 $00,000

$100,000 $100,000 $100,000 $100,000

$1,00,000 $1,00,000 $1,00,000 $1,00,000$.,300,000 $.,300,000 $.,300,000 $.,300,000

$/,.21 $1!,/-3 $.!/,61. $...,0-!

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$100,000 "$100,000 "$100,000 "$100,000

"$00,000 "$00,000 "$00,000 "$00,000

"$,000,000 $0 $0 $0

"$,00,000 "$00,000 "$00,000 "$00,000

"$6,0./ "$60,231 "$,!6/ "$1,63-

"$6!6,00/ $0 $0 $0

"$!.1,0- "$60,231 "$,!6/ "$1,63-


99/113

"$1,200,000 $3,-00,000 $3,-00,000 $3,-00,000

"$1-1,63! $.!,!2 $.23,-. $3/2,../

$2,.0,//! $2,//-,!./ $3,.22,/3 $3,-1,0.2

26 2! 2- 2/

$ 0/ $ 01- $ 0.-0 $ 0...

"$ 0!.1 "$ 0060 "$ 006 "$ 002

$ 2.1 $ 2/// $ 3.23 $ 3-1


100/113

1### 1### 1### 1###

%#'% %#'& %#'' %#'(

000000 000000 000000 000000

000000 000000 000000 000000

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0


101/113

$0 $0 $0 $0

$0 $0 $0 $0

$3,-1,0.2 $3,-1,0.2 $3,-1,0.2 $3,-1,0.2

1000 1000 1000 1000

$ " $ " $ " $ "

$ " $ " $ " $ "

$ 3-1 $ 3-1 $ 3-1 $ 3-1


102/113

1### 1### 1### 1###

%#') %#'* %#'+ %#',

000000 000000 000000 000000

000000 000000 000000 000000

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0


103/113

$0 $0 $0 $0

$0 $0 $0 $0

$3,-1,0.2 $3,-1,0.2 $3,-1,0.2 $3,-1,0.2

1000 1000 1000 1000

$ " $ " $ " $ "

$ " $ " $ " $ "

$ 3-1 $ 3-1 $ 3-1 $ 3-1


104/113

1### 1### 1### 1###

%#(# %#(1 %#(% %#(&

000000 000000 000000 000000

000000 000000 000000 000000

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0


105/113

$0 $0 $0 $0

$0 $0 $0 $0

$3,-1,0.2 $3,-1,0.2 $3,-1,0.2 $3,-1,0.2

1000 1000 1000 1000

$ " $ " $ " $ "

$ " $ " $ " $ "

$ 3-1 $ 3-1 $ 3-1 $ 3-1


106/113

1### 1### 1### 1###

%#(' %#(( %#() %#(*

000000 000000 000000 000000

000000 000000 000000 000000

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0


107/113

$0 $0 $0 $0

$0 $0 $0 $0

$3,-1,0.2 $3,-1,0.2 $3,-1,0.2 $3,-1,0.2

1000 1000 1000 1000

$ " $ " $ " $ "

$ " $ " $ " $ "

$ 3-1 $ 3-1 $ 3-1 $ 3-1


108/113

1### 1### 1### 1###

%#(+ %#(, %#)# %#)1

000000 000000 000000 000000

000000 000000 000000 000000

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0

$0 $0 $0 $0


109/113

$0 $0 $0 $0

$0 $0 $0 $0

$3,-1,0.2 $3,-1,0.2 $3,-1,0.2 $3,-1,0.2

1000 1000 1000 1000

$ " $ " $ " $ "

$ " $ " $ " $ "

$ 3-1 $ 3-1 $ 3-1 $ 3-1


110/113

1 2 3 . 6 ! - / 1

0

1

1

1

2

1

3

1

.

1

1

6

1

!

1

-

1

/

2

0

2

1

2

2

2

3

2

.

2

2

6

2

!

2

-

2

/

3

0

3

1

3

2

3

3

3

.

3

3

6

3

!

3

-

3

/

.

0

.

1

.

2

.

3

.

.

.

.

6

.

!

.

-

.

/

0

"$30000

"$2000

"$20000

"$1000

"$10000

"$000

$"

$000

$10000Cost Benet Analysis: Option '




$ear

T o a y s

- o l l a r s

. / m i l l i o n s 0


111/113

ulti2Criteria Analysis


112/113

oposal>

Option % Option & Option '

5descriptio 5descriptio 5descriptio

10 20 20

12 / 22 0 6

060 6 0/0 - 120 -

0.0 3 030 00 -

&3+ %& )3# 1+ '3% %*

5ei6hteScore

Score.out

of 1#05ei6hte

Score

Score.out

of 1#05ei6hte

Score

Score.out

of 1#0


113/113

20

10

120

0-0

)3#

5ei6hteScore

cost benefit analysis tool template

Documents