1 BENEFIT ANALYSIS (비룡천) FREQ- DAMAGE AVERAGE DISCRETE BEFORE 5YEAR 10YEAR 20YEAR 30YEAR 50YEAR 80YEAR UENCY DAMAGE FREQUENCY CONST. ---------------------------------------------------------------------------------------------------- 10**6 10**6 10**6 10**6 10**6 10**6 10**6 10**6 ---------------------------------------------------------------------------------------------------- 99.9900 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 70.0000 .4200 .2100 .2999 .0630 .0000 .0000 .0000 .0000 .0000 .0000 40.0000 .8100 .6150 .3000 .1845 .0000 .0000 .0000 .0000 .0000 .0000 30.0000 1.0100 .9100 .1000 .0910 .0000 .0000 .0000 .0000 .0000 .0000 20.0000 1.3100 1.1600 .1000 .1160 .0000 .0000 .0000 .0000 .0000 .1615 10.0000 1.9200 1.6150 .1000 .1615 .1615 .0000 .0000 .0000 .0000 .1067 5.0000 2.3500 2.1350 .0500 .1067 .1067 .1067 .0000 .0000 .0000 .0419 3.3300 2.6700 2.5100 .0167 .0419 .0419 .0419 .0419 .0000 .0000 .0368 2.0000 2.8600 2.7650 .0133 .0368 .0368 .0368 .0368 .0368 .0000 .0219 1.2500 2.9800 2.9200 .0075 .0219 .0219 .0219 .0219 .0219 .0219 .0075 1.0000 3.0500 3.0150 .0025 .0075 .0075 .0075 .0075 .0075 .0075 .0103 .6700 3.1800 3.1150 .0033 .0103 .0103 .0103 .0103 .0103 .0103 .0054 .5000 3.2100 3.1950 .0017 .0054 .0054 .0054 .0054 .0054 .0054 .0054 SUM .8466 .3921 .2306 .1238 .0819 .0451 1.2554 REDUCTION(PRESENT VALUE) .4545 .6160 .7227 .7646 .8014 -.4089 1 RATE OF INCOME INCREASE = .08 RATE OF INTEREST = .08 THE LIFE OF FACILITIES = 30 N (1)=(1+G)**N (2)=(1+I)**N (3)=(1)/(2) ------------------------------------------------------------ 1 1.0760 1.0800 .9963 2 1.1578 1.1664 .9926 3 1.2458 1.2597 .9889 4 1.3404 1.3605 .9853 5 1.4423 1.4693 .9816 6 1.5519 1.5869 .9780 7 1.6699 1.7138 .9744 8 1.7968 1.8509 .9708 9 1.9333 1.9990 .9672 10 2.0803 2.1589 .9636 11 2.2384 2.3316 .9600 12 2.4085 2.5182 .9564 13 2.5915 2.7196 .9529 14 2.7885 2.9372 .9494 15 3.0004 3.1722 .9459 16 3.2285 3.4259 .9424 17 3.4738 3.7000 .9389 18 3.7378 3.9960 .9354 19 4.0219 4.3157 .9319 20 4.3276 4.6610 .9285 21 4.6565 5.0338 .9250 22 5.0104 5.4365 .9216 23 5.3912 5.8715 .9182 24 5.8009 6.3412 .9148 25 6.2418 6.8485 .9114 26 6.7161 7.3964 .9080 27 7.2266 7.9881 .9047 28 7.7758 8.6271 .9013 29 8.3667 9.3173 .8980 30 9.0026 10.0627 .8947 ------------------------------------------------------------ SUM 28.3379 ALPHA = 2.5172 REDUCTION(PRESENT VALUE) .4545 .6160 .7227 .7646 .8014 .0000 REDUCTION(TOTAL VALUE) 1.1440 1.5505 1.8192 1.9248 2.0173 .0000 1 BENEFIT ANALYSIS (신상천) FREQ- DAMAGE AVERAGE DISCRETE BEFORE 5YEAR 10YEAR 20YEAR 30YEAR 50YEAR 80YEAR UENCY DAMAGE FREQUENCY CONST. ---------------------------------------------------------------------------------------------------- 10**6 10**6 10**6 10**6 10**6 10**6 10**6 10**6 ---------------------------------------------------------------------------------------------------- 99.9900 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 70.0000 .4500 .2250 .2999 .0675 .0000 .0000 .0000 .0000 .0000 .0000 40.0000 .6500 .5500 .3000 .1650 .0000 .0000 .0000 .0000 .0000 .0000 30.0000 .7500 .7000 .1000 .0700 .0000 .0000 .0000 .0000 .0000 .0000 20.0000 .9300 .8400 .1000 .0840 .0000 .0000 .0000 .0000 .0000 .1100 10.0000 1.2700 1.1000 .1000 .1100 .1100 .0000 .0000 .0000 .0000 .0790 5.0000 1.8900 1.5800 .0500 .0790 .0790 .0790 .0000 .0000 .0000 .0347 3.3300 2.2600 2.0750 .0167 .0347 .0347 .0347 .0347 .0000 .0000 .0325 2.0000 2.6200 2.4400 .0133 .0325 .0325 .0325 .0325 .0325 .0000 .0205 1.2500 2.8500 2.7350 .0075 .0205 .0205 .0205 .0205 .0205 .0205 .0073 1.0000 2.9500 2.9000 .0025 .0073 .0073 .0073 .0073 .0073 .0073 .0101 .6700 3.1500 3.0500 .0033 .0101 .0101 .0101 .0101 .0101 .0101 .0054 .5000 3.2000 3.1750 .0017 .0054 .0054 .0054 .0054 .0054 .0054 .0054 SUM .6858 .2993 .1893 .1103 .0757 .0432 1.2554 REDUCTION(PRESENT VALUE) .3865 .4965 .5755 .6101 .6426 -.5696 1 RATE OF INCOME INCREASE = .08 RATE OF INTEREST = .08 THE LIFE OF FACILITIES = 30 N (1)=(1+G)**N (2)=(1+I)**N (3)=(1)/(2) ------------------------------------------------------------ 1 1.0760 1.0800 .9963 2 1.1578 1.1664 .9926 3 1.2458 1.2597 .9889 4 1.3404 1.3605 .9853 5 1.4423 1.4693 .9816 6 1.5519 1.5869 .9780 7 1.6699 1.7138 .9744 8 1.7968 1.8509 .9708 9 1.9333 1.9990 .9672 10 2.0803 2.1589 .9636 11 2.2384 2.3316 .9600 12 2.4085 2.5182 .9564 13 2.5915 2.7196 .9529 14 2.7885 2.9372 .9494 15 3.0004 3.1722 .9459 16 3.2285 3.4259 .9424 17 3.4738 3.7000 .9389 18 3.7378 3.9960 .9354 19 4.0219 4.3157 .9319 20 4.3276 4.6610 .9285 21 4.6565 5.0338 .9250 22 5.0104 5.4365 .9216 23 5.3912 5.8715 .9182 24 5.8009 6.3412 .9148 25 6.2418 6.8485 .9114 26 6.7161 7.3964 .9080 27 7.2266 7.9881 .9047 28 7.7758 8.6271 .9013 29 8.3667 9.3173 .8980 30 9.0026 10.0627 .8947 ------------------------------------------------------------ SUM 28.3379 ALPHA = 2.5172 REDUCTION(PRESENT VALUE) .3865 .4965 .5755 .6101 .6426 .0000 REDUCTION(TOTAL VALUE) .9728 1.2497 1.4486 1.5358 1.6175 .0000 1 BENEFIT ANALYSIS (사성천) FREQ- DAMAGE AVERAGE DISCRETE BEFORE 5YEAR 10YEAR 20YEAR 30YEAR 50YEAR 80YEAR UENCY DAMAGE FREQUENCY CONST. ---------------------------------------------------------------------------------------------------- 10**6 10**6 10**6 10**6 10**6 10**6 10**6 10**6 ---------------------------------------------------------------------------------------------------- 99.9900 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 70.0000 .3200 .1600 .2999 .0480 .0000 .0000 .0000 .0000 .0000 .0000 40.0000 .3800 .3500 .3000 .1050 .0000 .0000 .0000 .0000 .0000 .0000 30.0000 .4200 .4000 .1000 .0400 .0000 .0000 .0000 .0000 .0000 .0000 20.0000 .4800 .4500 .1000 .0450 .0000 .0000 .0000 .0000 .0000 .0540 10.0000 .6000 .5400 .1000 .0540 .0540 .0000 .0000 .0000 .0000 .0330 5.0000 .7200 .6600 .0500 .0330 .0330 .0330 .0000 .0000 .0000 .0129 3.3300 .8200 .7700 .0167 .0129 .0129 .0129 .0129 .0000 .0000 .0118 2.0000 .9600 .8900 .0133 .0118 .0118 .0118 .0118 .0118 .0000 .0076 1.2500 1.0600 1.0100 .0075 .0076 .0076 .0076 .0076 .0076 .0076 .0028 1.0000 1.1600 1.1100 .0025 .0028 .0028 .0028 .0028 .0028 .0028 .0039 .6700 1.2200 1.1900 .0033 .0039 .0039 .0039 .0039 .0039 .0039 .0021 .5000 1.2400 1.2300 .0017 .0021 .0021 .0021 .0021 .0021 .0021 .0021 SUM .3660 .1281 .0741 .0411 .0282 .0164 1.2521 REDUCTION(PRESENT VALUE) .2380 .2920 .3250 .3378 .3497 -.8860 1 RATE OF INCOME INCREASE = .08 RATE OF INTEREST = .08 THE LIFE OF FACILITIES = 30 N (1)=(1+G)**N (2)=(1+I)**N (3)=(1)/(2) ------------------------------------------------------------ 1 1.0760 1.0800 .9963 2 1.1578 1.1664 .9926 3 1.2458 1.2597 .9889 4 1.3404 1.3605 .9853 5 1.4423 1.4693 .9816 6 1.5519 1.5869 .9780 7 1.6699 1.7138 .9744 8 1.7968 1.8509 .9708 9 1.9333 1.9990 .9672 10 2.0803 2.1589 .9636 11 2.2384 2.3316 .9600 12 2.4085 2.5182 .9564 13 2.5915 2.7196 .9529 14 2.7885 2.9372 .9494 15 3.0004 3.1722 .9459 16 3.2285 3.4259 .9424 17 3.4738 3.7000 .9389 18 3.7378 3.9960 .9354 19 4.0219 4.3157 .9319 20 4.3276 4.6610 .9285 21 4.6565 5.0338 .9250 22 5.0104 5.4365 .9216 23 5.3912 5.8715 .9182 24 5.8009 6.3412 .9148 25 6.2418 6.8485 .9114 26 6.7161 7.3964 .9080 27 7.2266 7.9881 .9047 28 7.7758 8.6271 .9013 29 8.3667 9.3173 .8980 30 9.0026 10.0627 .8947 ------------------------------------------------------------ SUM 28.3379 ALPHA = 2.5172 REDUCTION(PRESENT VALUE) .2380 .2920 .3250 .3378 .3497 .0000 REDUCTION(TOTAL VALUE) .5990 .7350 .8180 .8504 .8802 .0000 1 BENEFIT ANALYSIS (낭월천) FREQ- DAMAGE AVERAGE DISCRETE BEFORE 5YEAR 10YEAR 20YEAR 30YEAR 50YEAR 80YEAR UENCY DAMAGE FREQUENCY CONST. ---------------------------------------------------------------------------------------------------- 10**6 10**6 10**6 10**6 10**6 10**6 10**6 10**6 ---------------------------------------------------------------------------------------------------- 99.9900 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 70.0000 .4500 .2250 .2999 .0675 .0000 .0000 .0000 .0000 .0000 .0000 40.0000 .6000 .5250 .3000 .1575 .0000 .0000 .0000 .0000 .0000 .0000 30.0000 .6400 .6200 .1000 .0620 .0000 .0000 .0000 .0000 .0000 .0000 20.0000 .7200 .6800 .1000 .0680 .0000 .0000 .0000 .0000 .0000 .0790 10.0000 .8600 .7900 .1000 .0790 .0790 .0000 .0000 .0000 .0000 .0480 5.0000 1.0600 .9600 .0500 .0480 .0480 .0480 .0000 .0000 .0000 .0192 3.3300 1.2400 1.1500 .0167 .0192 .0192 .0192 .0192 .0000 .0000 .0169 2.0000 1.3000 1.2700 .0133 .0169 .0169 .0169 .0169 .0169 .0000 .0099 1.2500 1.3500 1.3250 .0075 .0099 .0099 .0099 .0099 .0099 .0099 .0034 1.0000 1.3900 1.3700 .0025 .0034 .0034 .0034 .0034 .0034 .0034 .0046 .6700 1.4000 1.3950 .0033 .0046 .0046 .0046 .0046 .0046 .0046 .0024 .5000 1.4200 1.4100 .0017 .0024 .0024 .0024 .0024 .0024 .0024 .0024 SUM .5384 .1835 .1045 .0565 .0373 .0204 1.2524 REDUCTION(PRESENT VALUE) .3550 .4340 .4820 .5012 .5181 -.7140 1 RATE OF INCOME INCREASE = .08 RATE OF INTEREST = .08 THE LIFE OF FACILITIES = 30 N (1)=(1+G)**N (2)=(1+I)**N (3)=(1)/(2) ------------------------------------------------------------ 1 1.0760 1.0800 .9963 2 1.1578 1.1664 .9926 3 1.2458 1.2597 .9889 4 1.3404 1.3605 .9853 5 1.4423 1.4693 .9816 6 1.5519 1.5869 .9780 7 1.6699 1.7138 .9744 8 1.7968 1.8509 .9708 9 1.9333 1.9990 .9672 10 2.0803 2.1589 .9636 11 2.2384 2.3316 .9600 12 2.4085 2.5182 .9564 13 2.5915 2.7196 .9529 14 2.7885 2.9372 .9494 15 3.0004 3.1722 .9459 16 3.2285 3.4259 .9424 17 3.4738 3.7000 .9389 18 3.7378 3.9960 .9354 19 4.0219 4.3157 .9319 20 4.3276 4.6610 .9285 21 4.6565 5.0338 .9250 22 5.0104 5.4365 .9216 23 5.3912 5.8715 .9182 24 5.8009 6.3412 .9148 25 6.2418 6.8485 .9114 26 6.7161 7.3964 .9080 27 7.2266 7.9881 .9047 28 7.7758 8.6271 .9013 29 8.3667 9.3173 .8980 30 9.0026 10.0627 .8947 ------------------------------------------------------------ SUM 28.3379 ALPHA = 2.5172 REDUCTION(PRESENT VALUE) .3550 .4340 .4820 .5012 .5181 .0000 REDUCTION(TOTAL VALUE) .8935 1.0924 1.2132 1.2616 1.3041 .0000 1 BENEFIT ANALYSIS (곤령천) FREQ- DAMAGE AVERAGE DISCRETE BEFORE 5YEAR 10YEAR 20YEAR 30YEAR 50YEAR 80YEAR UENCY DAMAGE FREQUENCY CONST. ---------------------------------------------------------------------------------------------------- 10**6 10**6 10**6 10**6 10**6 10**6 10**6 10**6 ---------------------------------------------------------------------------------------------------- 99.9900 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 70.0000 .1800 .0900 .2999 .0270 .0000 .0000 .0000 .0000 .0000 .0000 40.0000 .2500 .2150 .3000 .0645 .0000 .0000 .0000 .0000 .0000 .0000 30.0000 .3500 .3000 .1000 .0300 .0000 .0000 .0000 .0000 .0000 .0000 20.0000 .4000 .3750 .1000 .0375 .0000 .0000 .0000 .0000 .0000 .0575 10.0000 .7500 .5750 .1000 .0575 .0575 .0000 .0000 .0000 .0000 .0488 5.0000 1.2000 .9750 .0500 .0488 .0488 .0488 .0000 .0000 .0000 .0238 3.3300 1.6500 1.4250 .0167 .0238 .0238 .0238 .0238 .0000 .0000 .0233 2.0000 1.8500 1.7500 .0133 .0233 .0233 .0233 .0233 .0233 .0000 .0157 1.2500 2.3500 2.1000 .0075 .0157 .0157 .0157 .0157 .0157 .0157 .0059 1.0000 2.4000 2.3750 .0025 .0059 .0059 .0059 .0059 .0059 .0059 .0085 .6700 2.7500 2.5750 .0033 .0085 .0085 .0085 .0085 .0085 .0085 .0048 .5000 2.8500 2.8000 .0017 .0048 .0048 .0048 .0048 .0048 .0048 .0048 SUM .3473 .1883 .1308 .0820 .0582 .0349 1.2548 REDUCTION(PRESENT VALUE) .1590 .2165 .2652 .2890 .3123 -.9075 1 RATE OF INCOME INCREASE = .08 RATE OF INTEREST = .08 THE LIFE OF FACILITIES = 30 N (1)=(1+G)**N (2)=(1+I)**N (3)=(1)/(2) ------------------------------------------------------------ 1 1.0760 1.0800 .9963 2 1.1578 1.1664 .9926 3 1.2458 1.2597 .9889 4 1.3404 1.3605 .9853 5 1.4423 1.4693 .9816 6 1.5519 1.5869 .9780 7 1.6699 1.7138 .9744 8 1.7968 1.8509 .9708 9 1.9333 1.9990 .9672 10 2.0803 2.1589 .9636 11 2.2384 2.3316 .9600 12 2.4085 2.5182 .9564 13 2.5915 2.7196 .9529 14 2.7885 2.9372 .9494 15 3.0004 3.1722 .9459 16 3.2285 3.4259 .9424 17 3.4738 3.7000 .9389 18 3.7378 3.9960 .9354 19 4.0219 4.3157 .9319 20 4.3276 4.6610 .9285 21 4.6565 5.0338 .9250 22 5.0104 5.4365 .9216 23 5.3912 5.8715 .9182 24 5.8009 6.3412 .9148 25 6.2418 6.8485 .9114 26 6.7161 7.3964 .9080 27 7.2266 7.9881 .9047 28 7.7758 8.6271 .9013 29 8.3667 9.3173 .8980 30 9.0026 10.0627 .8947 ------------------------------------------------------------ SUM 28.3379 ALPHA = 2.5172 REDUCTION(PRESENT VALUE) .1590 .2165 .2652 .2890 .3123 .0000 REDUCTION(TOTAL VALUE) .4002 .5449 .6677 .7276 .7861 .0000 1 BENEFIT ANALYSIS (숫골천) FREQ- DAMAGE AVERAGE DISCRETE BEFORE 5YEAR 10YEAR 20YEAR 30YEAR 50YEAR 80YEAR UENCY DAMAGE FREQUENCY CONST. ---------------------------------------------------------------------------------------------------- 10**6 10**6 10**6 10**6 10**6 10**6 10**6 10**6 ---------------------------------------------------------------------------------------------------- 99.9900 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 70.0000 1.2500 .6250 .2999 .1874 .0000 .0000 .0000 .0000 .0000 .0000 40.0000 1.6800 1.4650 .3000 .4395 .0000 .0000 .0000 .0000 .0000 .0000 30.0000 1.8900 1.7850 .1000 .1785 .0000 .0000 .0000 .0000 .0000 .0000 20.0000 2.1000 1.9950 .1000 .1995 .0000 .0000 .0000 .0000 .0000 .2290 10.0000 2.4800 2.2900 .1000 .2290 .2290 .0000 .0000 .0000 .0000 .1320 5.0000 2.8000 2.6400 .0500 .1320 .1320 .1320 .0000 .0000 .0000 .0492 3.3300 3.0900 2.9450 .0167 .0492 .0492 .0492 .0492 .0000 .0000 .0415 2.0000 3.1500 3.1200 .0133 .0415 .0415 .0415 .0415 .0415 .0000 .0241 1.2500 3.2800 3.2150 .0075 .0241 .0241 .0241 .0241 .0241 .0241 .0083 1.0000 3.3500 3.3150 .0025 .0083 .0083 .0083 .0083 .0083 .0083 .0111 .6700 3.4000 3.3750 .0033 .0111 .0111 .0111 .0111 .0111 .0111 .0058 .5000 3.4800 3.4400 .0017 .0058 .0058 .0058 .0058 .0058 .0058 .0058 SUM 1.5060 .5011 .2721 .1401 .0909 .0494 1.2558 REDUCTION(PRESENT VALUE) 1.0049 1.2339 1.3659 1.4151 1.4566 .2502 1 RATE OF INCOME INCREASE = .08 RATE OF INTEREST = .08 THE LIFE OF FACILITIES = 30 N (1)=(1+G)**N (2)=(1+I)**N (3)=(1)/(2) ------------------------------------------------------------ 1 1.0760 1.0800 .9963 2 1.1578 1.1664 .9926 3 1.2458 1.2597 .9889 4 1.3404 1.3605 .9853 5 1.4423 1.4693 .9816 6 1.5519 1.5869 .9780 7 1.6699 1.7138 .9744 8 1.7968 1.8509 .9708 9 1.9333 1.9990 .9672 10 2.0803 2.1589 .9636 11 2.2384 2.3316 .9600 12 2.4085 2.5182 .9564 13 2.5915 2.7196 .9529 14 2.7885 2.9372 .9494 15 3.0004 3.1722 .9459 16 3.2285 3.4259 .9424 17 3.4738 3.7000 .9389 18 3.7378 3.9960 .9354 19 4.0219 4.3157 .9319 20 4.3276 4.6610 .9285 21 4.6565 5.0338 .9250 22 5.0104 5.4365 .9216 23 5.3912 5.8715 .9182 24 5.8009 6.3412 .9148 25 6.2418 6.8485 .9114 26 6.7161 7.3964 .9080 27 7.2266 7.9881 .9047 28 7.7758 8.6271 .9013 29 8.3667 9.3173 .8980 30 9.0026 10.0627 .8947 ------------------------------------------------------------ SUM 28.3379 ALPHA = 2.5172 REDUCTION(PRESENT VALUE) 1.0049 1.2339 1.3659 1.4151 1.4566 .0000 REDUCTION(TOTAL VALUE) 2.5296 3.1060 3.4383 3.5621 3.6666 .0000 1 BENEFIT ANALYSIS (송문천) FREQ- DAMAGE AVERAGE DISCRETE BEFORE 5YEAR 10YEAR 20YEAR 30YEAR 50YEAR 80YEAR UENCY DAMAGE FREQUENCY CONST. ---------------------------------------------------------------------------------------------------- 10**6 10**6 10**6 10**6 10**6 10**6 10**6 10**6 ---------------------------------------------------------------------------------------------------- 99.9900 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 70.0000 3.2000 1.6000 .2999 .4798 .0000 .0000 .0000 .0000 .0000 .0000 40.0000 4.5500 3.8750 .3000 1.1625 .0000 .0000 .0000 .0000 .0000 .0000 30.0000 5.3000 4.9250 .1000 .4925 .0000 .0000 .0000 .0000 .0000 .0000 20.0000 6.1500 5.7250 .1000 .5725 .0000 .0000 .0000 .0000 .0000 .6835 10.0000 7.5200 6.8350 .1000 .6835 .6835 .0000 .0000 .0000 .0000 .4130 5.0000 9.0000 8.2600 .0500 .4130 .4130 .4130 .0000 .0000 .0000 .1603 3.3300 10.2000 9.6000 .0167 .1603 .1603 .1603 .1603 .0000 .0000 .1378 2.0000 10.5200 10.3600 .0133 .1378 .1378 .1378 .1378 .1378 .0000 .0829 1.2500 11.5800 11.0500 .0075 .0829 .0829 .0829 .0829 .0829 .0829 .0292 1.0000 11.8000 11.6900 .0025 .0292 .0292 .0292 .0292 .0292 .0292 .0399 .6700 12.4000 12.1000 .0033 .0399 .0399 .0399 .0399 .0399 .0399 .0212 .5000 12.5800 12.4900 .0017 .0212 .0212 .0212 .0212 .0212 .0212 .0212 SUM 4.2752 1.5679 .8844 .4714 .3111 .1733 1.2712 REDUCTION(PRESENT VALUE) 2.7073 3.3908 3.8038 3.9642 4.1019 3.0040 1 RATE OF INCOME INCREASE = .08 RATE OF INTEREST = .08 THE LIFE OF FACILITIES = 30 N (1)=(1+G)**N (2)=(1+I)**N (3)=(1)/(2) ------------------------------------------------------------ 1 1.0760 1.0800 .9963 2 1.1578 1.1664 .9926 3 1.2458 1.2597 .9889 4 1.3404 1.3605 .9853 5 1.4423 1.4693 .9816 6 1.5519 1.5869 .9780 7 1.6699 1.7138 .9744 8 1.7968 1.8509 .9708 9 1.9333 1.9990 .9672 10 2.0803 2.1589 .9636 11 2.2384 2.3316 .9600 12 2.4085 2.5182 .9564 13 2.5915 2.7196 .9529 14 2.7885 2.9372 .9494 15 3.0004 3.1722 .9459 16 3.2285 3.4259 .9424 17 3.4738 3.7000 .9389 18 3.7378 3.9960 .9354 19 4.0219 4.3157 .9319 20 4.3276 4.6610 .9285 21 4.6565 5.0338 .9250 22 5.0104 5.4365 .9216 23 5.3912 5.8715 .9182 24 5.8009 6.3412 .9148 25 6.2418 6.8485 .9114 26 6.7161 7.3964 .9080 27 7.2266 7.9881 .9047 28 7.7758 8.6271 .9013 29 8.3667 9.3173 .8980 30 9.0026 10.0627 .8947 ------------------------------------------------------------ SUM 28.3379 ALPHA = 2.5172 REDUCTION(PRESENT VALUE) 2.7073 3.3908 3.8038 3.9642 4.1019 .0000 REDUCTION(TOTAL VALUE) 6.8149 8.5354 9.5749 9.9785 10.3253 .0000 1 BENEFIT ANALYSIS (안골천) FREQ- DAMAGE AVERAGE DISCRETE BEFORE 5YEAR 10YEAR 20YEAR 30YEAR 50YEAR UENCY DAMAGE FREQUENCY CONST. 80YEAR ---------------------------------------------------------------------------------------------------- 10**6 10**6 10**6 10**6 10**6 10**6 10**6 10**6 ---------------------------------------------------------------------------------------------------- 99.9900 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 70.0000 .2500 .1250 .2999 .0375 .0000 .0000 .0000 .0000 .0000 .0000 40.0000 .4500 .3500 .3000 .1050 .0000 .0000 .0000 .0000 .0000 .0000 30.0000 .6000 .5250 .1000 .0525 .0000 .0000 .0000 .0000 .0000 .0000 20.0000 .8200 .7100 .1000 .0710 .0000 .0000 .0000 .0000 .0000 .1000 10.0000 1.1800 1.0000 .1000 .1000 .1000 .0000 .0000 .0000 .0000 .0815 5.0000 2.0800 1.6300 .0500 .0815 .0815 .0815 .0000 .0000 .0000 .0444 3.3300 3.2400 2.6600 .0167 .0444 .0444 .0444 .0444 .0000 .0000 .0442 2.0000 3.4100 3.3250 .0133 .0442 .0442 .0442 .0442 .0442 .0000 .0275 1.2500 3.9200 3.6650 .0075 .0275 .0275 .0275 .0275 .0275 .0275 .0100 1.0000 4.0800 4.0000 .0025 .0100 .0100 .0100 .0100 .0100 .0100 .0141 .6700 4.4900 4.2850 .0033 .0141 .0141 .0141 .0141 .0141 .0141 .0077 .5000 4.5800 4.5350 .0017 .0077 .0077 .0077 .0077 .0077 .0077 .0077 SUM .5955 .3295 .2295 .1480 .1036 .0593 1.2577 REDUCTION(PRESENT VALUE) .2660 .3660 .4475 .4919 .5361 -.6622 1 RATE OF INCOME INCREASE = .08 RATE OF INTEREST = .08 THE LIFE OF FACILITIES = 30 N (1)=(1+G)**N (2)=(1+I)**N (3)=(1)/(2) ------------------------------------------------------------ 1 1.0760 1.0800 .9963 2 1.1578 1.1664 .9926 3 1.2458 1.2597 .9889 4 1.3404 1.3605 .9853 5 1.4423 1.4693 .9816 6 1.5519 1.5869 .9780 7 1.6699 1.7138 .9744 8 1.7968 1.8509 .9708 9 1.9333 1.9990 .9672 10 2.0803 2.1589 .9636 11 2.2384 2.3316 .9600 12 2.4085 2.5182 .9564 13 2.5915 2.7196 .9529 14 2.7885 2.9372 .9494 15 3.0004 3.1722 .9459 16 3.2285 3.4259 .9424 17 3.4738 3.7000 .9389 18 3.7378 3.9960 .9354 19 4.0219 4.3157 .9319 20 4.3276 4.6610 .9285 21 4.6565 5.0338 .9250 22 5.0104 5.4365 .9216 23 5.3912 5.8715 .9182 24 5.8009 6.3412 .9148 25 6.2418 6.8485 .9114 26 6.7161 7.3964 .9080 27 7.2266 7.9881 .9047 28 7.7758 8.6271 .9013 29 8.3667 9.3173 .8980 30 9.0026 10.0627 .8947 ------------------------------------------------------------ SUM 28.3379 ALPHA = 2.5172 REDUCTION(PRESENT VALUE) .2660 .3660 .4475 .4919 .5361 .0000 REDUCTION(TOTAL VALUE) .6695 .9213 1.1264 1.2382 1.3495 .0000 1 BENEFIT ANALYSIS (사기점골천) FREQ- DAMAGE AVERAGE DISCRETE BEFORE 5YEAR 10YEAR 20YEAR 30YEAR 50YEAR UENCY DAMAGE FREQUENCY CONST. 80YEAR ---------------------------------------------------------------------------------------------------- 10**6 10**6 10**6 10**6 10**6 10**6 10**6 10**6 ---------------------------------------------------------------------------------------------------- 99.9900 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 70.0000 .6300 .3150 .2999 .0945 .0000 .0000 .0000 .0000 .0000 .0000 40.0000 .9800 .8050 .3000 .2415 .0000 .0000 .0000 .0000 .0000 .0000 30.0000 1.1500 1.0650 .1000 .1065 .0000 .0000 .0000 .0000 .0000 .0000 20.0000 1.3800 1.2650 .1000 .1265 .0000 .0000 .0000 .0000 .0000 .1645 10.0000 1.9100 1.6450 .1000 .1645 .1645 .0000 .0000 .0000 .0000 .1122 5.0000 2.5800 2.2450 .0500 .1122 .1122 .1122 .0000 .0000 .0000 .0493 3.3300 3.3200 2.9500 .0167 .0493 .0493 .0493 .0493 .0000 .0000 .0450 2.0000 3.4500 3.3850 .0133 .0450 .0450 .0450 .0450 .0450 .0000 .0272 1.2500 3.8000 3.6250 .0075 .0272 .0272 .0272 .0272 .0272 .0272 .0096 1.0000 3.9100 3.8550 .0025 .0096 .0096 .0096 .0096 .0096 .0096 .0132 .6700 4.1200 4.0150 .0033 .0132 .0132 .0132 .0132 .0132 .0132 .0071 .5000 4.2100 4.1650 .0017 .0071 .0071 .0071 .0071 .0071 .0071 .0071 SUM .9972 .4282 .2637 .1514 .1022 .0572 1.2571 REDUCTION(PRESENT VALUE) .5690 .7335 .8457 .8950 .9400 -.2599 1 RATE OF INCOME INCREASE = .08 RATE OF INTEREST = .08 THE LIFE OF FACILITIES = 30 N (1)=(1+G)**N (2)=(1+I)**N (3)=(1)/(2) ------------------------------------------------------------ 1 1.0760 1.0800 .9963 2 1.1578 1.1664 .9926 3 1.2458 1.2597 .9889 4 1.3404 1.3605 .9853 5 1.4423 1.4693 .9816 6 1.5519 1.5869 .9780 7 1.6699 1.7138 .9744 8 1.7968 1.8509 .9708 9 1.9333 1.9990 .9672 10 2.0803 2.1589 .9636 11 2.2384 2.3316 .9600 12 2.4085 2.5182 .9564 13 2.5915 2.7196 .9529 14 2.7885 2.9372 .9494 15 3.0004 3.1722 .9459 16 3.2285 3.4259 .9424 17 3.4738 3.7000 .9389 18 3.7378 3.9960 .9354 19 4.0219 4.3157 .9319 20 4.3276 4.6610 .9285 21 4.6565 5.0338 .9250 22 5.0104 5.4365 .9216 23 5.3912 5.8715 .9182 24 5.8009 6.3412 .9148 25 6.2418 6.8485 .9114 26 6.7161 7.3964 .9080 27 7.2266 7.9881 .9047 28 7.7758 8.6271 .9013 29 8.3667 9.3173 .8980 30 9.0026 10.0627 .8947 ------------------------------------------------------------ SUM 28.3379 ALPHA = 2.5172 REDUCTION(PRESENT VALUE) .5690 .7335 .8457 .8950 .9400 .0000 REDUCTION(TOTAL VALUE) 1.4322 1.8463 2.1288 2.2528 2.3662 .0000 1 BENEFIT ANALYSIS (소룡골천) FREQ- DAMAGE AVERAGE DISCRETE BEFORE 5YEAR 10YEAR 20YEAR 30YEAR 50YEAR UENCY DAMAGE FREQUENCY CONST. 80YEAR ---------------------------------------------------------------------------------------------------- 10**6 10**6 10**6 10**6 10**6 10**6 10**6 10**6 ---------------------------------------------------------------------------------------------------- 99.9900 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 70.0000 .2400 .1200 .2999 .0360 .0000 .0000 .0000 .0000 .0000 .0000 40.0000 .4500 .3450 .3000 .1035 .0000 .0000 .0000 .0000 .0000 .0000 30.0000 .5800 .5150 .1000 .0515 .0000 .0000 .0000 .0000 .0000 .0000 20.0000 .7600 .6700 .1000 .0670 .0000 .0000 .0000 .0000 .0000 .1000 10.0000 1.2400 1.0000 .1000 .1000 .1000 .0000 .0000 .0000 .0000 .0730 5.0000 1.6800 1.4600 .0500 .0730 .0730 .0730 .0000 .0000 .0000 .0328 3.3300 2.2500 1.9650 .0167 .0328 .0328 .0328 .0328 .0000 .0000 .0313 2.0000 2.4500 2.3500 .0133 .0313 .0313 .0313 .0313 .0313 .0000 .0186 1.2500 2.5100 2.4800 .0075 .0186 .0186 .0186 .0186 .0186 .0186 .0064 1.0000 2.5900 2.5500 .0025 .0064 .0064 .0064 .0064 .0064 .0064 .0085 .6700 2.5500 2.5700 .0033 .0085 .0085 .0085 .0085 .0085 .0085 .0045 .5000 2.7800 2.6650 .0017 .0045 .0045 .0045 .0045 .0045 .0045 .0045 SUM .5330 .2751 .1751 .1021 .0692 .0380 1.2545 REDUCTION(PRESENT VALUE) .2580 .3580 .4310 .4638 .4951 -.7215 1 RATE OF INCOME INCREASE = .08 RATE OF INTEREST = .08 THE LIFE OF FACILITIES = 30 N (1)=(1+G)**N (2)=(1+I)**N (3)=(1)/(2) ------------------------------------------------------------ 1 1.0760 1.0800 .9963 2 1.1578 1.1664 .9926 3 1.2458 1.2597 .9889 4 1.3404 1.3605 .9853 5 1.4423 1.4693 .9816 6 1.5519 1.5869 .9780 7 1.6699 1.7138 .9744 8 1.7968 1.8509 .9708 9 1.9333 1.9990 .9672 10 2.0803 2.1589 .9636 11 2.2384 2.3316 .9600 12 2.4085 2.5182 .9564 13 2.5915 2.7196 .9529 14 2.7885 2.9372 .9494 15 3.0004 3.1722 .9459 16 3.2285 3.4259 .9424 17 3.4738 3.7000 .9389 18 3.7378 3.9960 .9354 19 4.0219 4.3157 .9319 20 4.3276 4.6610 .9285 21 4.6565 5.0338 .9250 22 5.0104 5.4365 .9216 23 5.3912 5.8715 .9182 24 5.8009 6.3412 .9148 25 6.2418 6.8485 .9114 26 6.7161 7.3964 .9080 27 7.2266 7.9881 .9047 28 7.7758 8.6271 .9013 29 8.3667 9.3173 .8980 30 9.0026 10.0627 .8947 ------------------------------------------------------------ SUM 28.3379 ALPHA = 2.5172 REDUCTION(PRESENT VALUE) .2580 .3580 .4310 .4638 .4951 .0000 REDUCTION(TOTAL VALUE) .6494 .9011 1.0849 1.1675 1.2462 .0000 1 BENEFIT ANALYSIS (머들령천) FREQ- DAMAGE AVERAGE DISCRETE BEFORE 5YEAR 10YEAR 20YEAR 30YEAR 50YEAR UENCY DAMAGE FREQUENCY CONST. 80YEAR ---------------------------------------------------------------------------------------------------- 10**6 10**6 10**6 10**6 10**6 10**6 10**6 10**6 ---------------------------------------------------------------------------------------------------- 99.9900 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 70.0000 .2200 .1100 .2999 .0330 .0000 .0000 .0000 .0000 .0000 .0000 40.0000 .4200 .3200 .3000 .0960 .0000 .0000 .0000 .0000 .0000 .0000 30.0000 .4500 .4350 .1000 .0435 .0000 .0000 .0000 .0000 .0000 .0000 20.0000 .5800 .5150 .1000 .0515 .0000 .0000 .0000 .0000 .0000 .0715 10.0000 .8500 .7150 .1000 .0715 .0715 .0000 .0000 .0000 .0000 .0507 5.0000 1.1800 1.0150 .0500 .0507 .0507 .0507 .0000 .0000 .0000 .0214 3.3300 1.3800 1.2800 .0167 .0214 .0214 .0214 .0214 .0000 .0000 .0195 2.0000 1.5500 1.4650 .0133 .0195 .0195 .0195 .0195 .0195 .0000 .0122 1.2500 1.7100 1.6300 .0075 .0122 .0122 .0122 .0122 .0122 .0122 .0044 1.0000 1.7900 1.7500 .0025 .0044 .0044 .0044 .0044 .0044 .0044 .0061 .6700 1.9100 1.8500 .0033 .0061 .0061 .0061 .0061 .0061 .0061 .0033 .5000 1.9500 1.9300 .0017 .0033 .0033 .0033 .0033 .0033 .0033 .0033 SUM .4131 .1891 .1176 .0668 .0455 .0260 1.2533 REDUCTION(PRESENT VALUE) .2240 .2955 .3462 .3676 .3871 -.8402 1 RATE OF INCOME INCREASE = .08 RATE OF INTEREST = .08 THE LIFE OF FACILITIES = 30 N (1)=(1+G)**N (2)=(1+I)**N (3)=(1)/(2) ------------------------------------------------------------ 1 1.0760 1.0800 .9963 2 1.1578 1.1664 .9926 3 1.2458 1.2597 .9889 4 1.3404 1.3605 .9853 5 1.4423 1.4693 .9816 6 1.5519 1.5869 .9780 7 1.6699 1.7138 .9744 8 1.7968 1.8509 .9708 9 1.9333 1.9990 .9672 10 2.0803 2.1589 .9636 11 2.2384 2.3316 .9600 12 2.4085 2.5182 .9564 13 2.5915 2.7196 .9529 14 2.7885 2.9372 .9494 15 3.0004 3.1722 .9459 16 3.2285 3.4259 .9424 17 3.4738 3.7000 .9389 18 3.7378 3.9960 .9354 19 4.0219 4.3157 .9319 20 4.3276 4.6610 .9285 21 4.6565 5.0338 .9250 22 5.0104 5.4365 .9216 23 5.3912 5.8715 .9182 24 5.8009 6.3412 .9148 25 6.2418 6.8485 .9114 26 6.7161 7.3964 .9080 27 7.2266 7.9881 .9047 28 7.7758 8.6271 .9013 29 8.3667 9.3173 .8980 30 9.0026 10.0627 .8947 ------------------------------------------------------------ SUM 28.3379 ALPHA = 2.5172 REDUCTION(PRESENT VALUE) .2240 .2955 .3462 .3676 .3871 .0000 REDUCTION(TOTAL VALUE) .5638 .7438 .8715 .9254 .9744 .0000 1 BENEFIT ANALYSIS (곡남천) FREQ- DAMAGE AVERAGE DISCRETE BEFORE 5YEAR 10YEAR 20YEAR 30YEAR 50YEAR UENCY DAMAGE FREQUENCY CONST. 80YEAR ---------------------------------------------------------------------------------------------------- 10**6 10**6 10**6 10**6 10**6 10**6 10**6 10**6 ---------------------------------------------------------------------------------------------------- 99.9900 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 70.0000 .0500 .0250 .2999 .0075 .0000 .0000 .0000 .0000 .0000 .0000 40.0000 .1200 .0850 .3000 .0255 .0000 .0000 .0000 .0000 .0000 .0000 30.0000 .1800 .1500 .1000 .0150 .0000 .0000 .0000 .0000 .0000 .0000 20.0000 .2400 .2100 .1000 .0210 .0000 .0000 .0000 .0000 .0000 .0345 10.0000 .4500 .3450 .1000 .0345 .0345 .0000 .0000 .0000 .0000 .0313 5.0000 .8000 .6250 .0500 .0313 .0313 .0313 .0000 .0000 .0000 .0188 3.3300 1.4500 1.1250 .0167 .0188 .0188 .0188 .0188 .0000 .0000 .0217 2.0000 1.8100 1.6300 .0133 .0217 .0217 .0217 .0217 .0217 .0000 .0152 1.2500 2.2500 2.0300 .0075 .0152 .0152 .0152 .0152 .0152 .0152 .0058 1.0000 2.3800 2.3150 .0025 .0058 .0058 .0058 .0058 .0058 .0058 .0081 .6700 2.5100 2.4450 .0033 .0081 .0081 .0081 .0081 .0081 .0081 .0044 .5000 2.6100 2.5600 .0017 .0044 .0044 .0044 .0044 .0044 .0044 .0044 SUM .2086 .1396 .1051 .0739 .0551 .0334 1.2544 REDUCTION(PRESENT VALUE) .0690 .1035 .1347 .1535 .1752 -1.0457 1 RATE OF INCOME INCREASE = .08 RATE OF INTEREST = .08 THE LIFE OF FACILITIES = 30 N (1)=(1+G)**N (2)=(1+I)**N (3)=(1)/(2) ------------------------------------------------------------ 1 1.0760 1.0800 .9963 2 1.1578 1.1664 .9926 3 1.2458 1.2597 .9889 4 1.3404 1.3605 .9853 5 1.4423 1.4693 .9816 6 1.5519 1.5869 .9780 7 1.6699 1.7138 .9744 8 1.7968 1.8509 .9708 9 1.9333 1.9990 .9672 10 2.0803 2.1589 .9636 11 2.2384 2.3316 .9600 12 2.4085 2.5182 .9564 13 2.5915 2.7196 .9529 14 2.7885 2.9372 .9494 15 3.0004 3.1722 .9459 16 3.2285 3.4259 .9424 17 3.4738 3.7000 .9389 18 3.7378 3.9960 .9354 19 4.0219 4.3157 .9319 20 4.3276 4.6610 .9285 21 4.6565 5.0338 .9250 22 5.0104 5.4365 .9216 23 5.3912 5.8715 .9182 24 5.8009 6.3412 .9148 25 6.2418 6.8485 .9114 26 6.7161 7.3964 .9080 27 7.2266 7.9881 .9047 28 7.7758 8.6271 .9013 29 8.3667 9.3173 .8980 30 9.0026 10.0627 .8947 ------------------------------------------------------------ SUM 28.3379 ALPHA = 2.5172 REDUCTION(PRESENT VALUE) .0690 .1035 .1347 .1535 .1752 .0000 REDUCTION(TOTAL VALUE) .1737 .2605 .3392 .3865 .4410 .0000 1 BENEFIT ANALYSIS (산직천) FREQ- DAMAGE AVERAGE DISCRETE BEFORE 5YEAR 10YEAR 20YEAR 30YEAR 50YEAR UENCY DAMAGE FREQUENCY CONST. 80YEAR ---------------------------------------------------------------------------------------------------- 10**6 10**6 10**6 10**6 10**6 10**6 10**6 10**6 ---------------------------------------------------------------------------------------------------- 99.9900 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 70.0000 .4100 .2050 .2999 .0615 .0000 .0000 .0000 .0000 .0000 .0000 40.0000 .7700 .5900 .3000 .1770 .0000 .0000 .0000 .0000 .0000 .0000 30.0000 .9100 .8400 .1000 .0840 .0000 .0000 .0000 .0000 .0000 .0000 20.0000 1.1300 1.0200 .1000 .1020 .0000 .0000 .0000 .0000 .0000 .1295 10.0000 1.4600 1.2950 .1000 .1295 .1295 .0000 .0000 .0000 .0000 .0817 5.0000 1.8100 1.6350 .0500 .0817 .0817 .0817 .0000 .0000 .0000 .0326 3.3300 2.1000 1.9550 .0167 .0326 .0326 .0326 .0326 .0000 .0000 .0287 2.0000 2.2100 2.1550 .0133 .0287 .0287 .0287 .0287 .0287 .0000 .0172 1.2500 2.3800 2.2950 .0075 .0172 .0172 .0172 .0172 .0172 .0172 .0060 1.0000 2.4500 2.4150 .0025 .0060 .0060 .0060 .0060 .0060 .0060 .0083 .6700 2.6100 2.5300 .0033 .0083 .0083 .0083 .0083 .0083 .0083 .0045 .5000 2.6600 2.6350 .0017 .0045 .0045 .0045 .0045 .0045 .0045 .0045 SUM .7331 .3086 .1791 .0974 .0647 .0361 1.2545 REDUCTION(PRESENT VALUE) .4245 .5540 .6357 .6684 .6970 -.5214 1 RATE OF INCOME INCREASE = .08 RATE OF INTEREST = .08 THE LIFE OF FACILITIES = 30 N (1)=(1+G)**N (2)=(1+I)**N (3)=(1)/(2) ------------------------------------------------------------ 1 1.0760 1.0800 .9963 2 1.1578 1.1664 .9926 3 1.2458 1.2597 .9889 4 1.3404 1.3605 .9853 5 1.4423 1.4693 .9816 6 1.5519 1.5869 .9780 7 1.6699 1.7138 .9744 8 1.7968 1.8509 .9708 9 1.9333 1.9990 .9672 10 2.0803 2.1589 .9636 11 2.2384 2.3316 .9600 12 2.4085 2.5182 .9564 13 2.5915 2.7196 .9529 14 2.7885 2.9372 .9494 15 3.0004 3.1722 .9459 16 3.2285 3.4259 .9424 17 3.4738 3.7000 .9389 18 3.7378 3.9960 .9354 19 4.0219 4.3157 .9319 20 4.3276 4.6610 .9285 21 4.6565 5.0338 .9250 22 5.0104 5.4365 .9216 23 5.3912 5.8715 .9182 24 5.8009 6.3412 .9148 25 6.2418 6.8485 .9114 26 6.7161 7.3964 .9080 27 7.2266 7.9881 .9047 28 7.7758 8.6271 .9013 29 8.3667 9.3173 .8980 30 9.0026 10.0627 .8947 ------------------------------------------------------------ SUM 28.3379 ALPHA = 2.5172 REDUCTION(PRESENT VALUE) .4245 .5540 .6357 .6684 .6970 .0000 REDUCTION(TOTAL VALUE) 1.0685 1.3945 1.6002 1.6824 1.7546 .0000 1 BENEFIT ANALYSIS (먹티천) FREQ- DAMAGE AVERAGE DISCRETE BEFORE 5YEAR 10YEAR 20YEAR 30YEAR 50YEAR UENCY DAMAGE FREQUENCY CONST. 80YEAR ---------------------------------------------------------------------------------------------------- 10**6 10**6 10**6 10**6 10**6 10**6 10**6 10**6 ---------------------------------------------------------------------------------------------------- 99.9900 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 .0000 70.0000 .0240 .0120 .2999 .0036 .0000 .0000 .0000 .0000 .0000 .0000 40.0000 .0610 .0425 .3000 .0127 .0000 .0000 .0000 .0000 .0000 .0000 30.0000 .0910 .0760 .1000 .0076 .0000 .0000 .0000 .0000 .0000 .0000 20.0000 .1400 .1155 .1000 .0115 .0000 .0000 .0000 .0000 .0000 .0192 10.0000 .2450 .1925 .1000 .0192 .0192 .0000 .0000 .0000 .0000 .0166 5.0000 .4200 .3325 .0500 .0166 .0166 .0166 .0000 .0000 .0000 .0086 3.3300 .6100 .5150 .0167 .0086 .0086 .0086 .0086 .0000 .0000 .0088 2.0000 .7100 .6600 .0133 .0088 .0088 .0088 .0088 .0088 .0000 .0059 1.2500 .8600 .7850 .0075 .0059 .0059 .0059 .0059 .0059 .0059 .0022 1.0000 .9100 .8850 .0025 .0022 .0022 .0022 .0022 .0022 .0022 .0032 .6700 1.0100 .9600 .0033 .0032 .0032 .0032 .0032 .0032 .0032 .0017 .5000 1.0410 1.0255 .0017 .0017 .0017 .0017 .0017 .0017 .0017 .0017 SUM .1018 .0663 .0470 .0304 .0218 .0130 1.2517 REDUCTION(PRESENT VALUE) .0355 .0547 .0714 .0800 .0888 -1.1500 1 RATE OF INCOME INCREASE = .08 RATE OF INTEREST = .08 THE LIFE OF FACILITIES = 30 N (1)=(1+G)**N (2)=(1+I)**N (3)=(1)/(2) ------------------------------------------------------------ 1 1.0760 1.0800 .9963 2 1.1578 1.1664 .9926 3 1.2458 1.2597 .9889 4 1.3404 1.3605 .9853 5 1.4423 1.4693 .9816 6 1.5519 1.5869 .9780 7 1.6699 1.7138 .9744 8 1.7968 1.8509 .9708 9 1.9333 1.9990 .9672 10 2.0803 2.1589 .9636 11 2.2384 2.3316 .9600 12 2.4085 2.5182 .9564 13 2.5915 2.7196 .9529 14 2.7885 2.9372 .9494 15 3.0004 3.1722 .9459 16 3.2285 3.4259 .9424 17 3.4738 3.7000 .9389 18 3.7378 3.9960 .9354 19 4.0219 4.3157 .9319 20 4.3276 4.6610 .9285 21 4.6565 5.0338 .9250 22 5.0104 5.4365 .9216 23 5.3912 5.8715 .9182 24 5.8009 6.3412 .9148 25 6.2418 6.8485 .9114 26 6.7161 7.3964 .9080 27 7.2266 7.9881 .9047 28 7.7758 8.6271 .9013 29 8.3667 9.3173 .8980 30 9.0026 10.0627 .8947 ------------------------------------------------------------ SUM 28.3379 ALPHA = 2.5172 REDUCTION(PRESENT VALUE) .0355 .0547 .0714 .0800 .0888 .0000 REDUCTION(TOTAL VALUE) .0894 .1378 .1797 .2013 .2234 .0000