Sheet1Discounted Present ValuesNPVCostBenefitsCostBenefitB/C ratio03003000-3007061.441600535.71428571430-535.71428571432700558.03571428570-558.03571428570.920.950.980.8565233035021.3534074344249.1230867347227.769679300343035019.0655423521222.4313274417203.365785089512.8453035017.0228056716198.5993995015181.5765938363035015.1989336353177.3208924121162.121958776780022.655095169.5273035013.5704764601158.3222253679144.751748907883035012.1164968394141.3591297928129.24263295340.793035010.8183007494126.2135087436115.395207994110303509.6591970977112.6906328067103.0314357096.6611303508.624283123100.616636434691.992353311612303507.700252788489.836282530982.136029742558,351,19413303506.875225703980.210966545473.335740841514303506.138594378571.616934415665.4783400371350,107,16215303505.480887837963.943691442558.462803604516303504.893649855357.092581645152.198931789817303504.369330227950.975519325946.60618909818303503.901187703545.51385654141.612668837519303503.483203306740.637371911637.154168604920303503.110002952436.283367778233.173364825821303502.776788350432.395864087729.619075737322303502.479275312828.924878649726.445603336923303502.213638672225.825784508723.612145836524303501.976463100223.058736168521.08227306832530035017.646991965720.58815729332.941165327626303501.575624282618.382283297616.806659014927303501.406807395216.412752944315.00594554928303501.256078031414.654243700213.398165668829303501.121498242413.084146160911.962647918630303501.001337716411.68227335810.680935641631303500.894051532510.43060121259.5365496832303500.79826029699.31303679698.514776533303500.71273240798.31521142587.602479017834303500.63636822147.42429591596.787927694535303500.56818591196.62883563926.060649727236303500.50730884995.91860324925.411294399337303500.45295433035.28446718684.831512856538303500.40442350924.7182742744.313850764839303500.36109241894.21274488753.851652468540303500.32240394553.76137936383.438975418341303500.28786066563.3583744323.070513766442303500.25701845142.99854862.741530148543303500.22948076022.67727553572.447794775544303500.20489353592.39042458542.185531049545303500.1829406572.13430766561.951367008546303500.16333987241.90563184431.742291971947303500.14583917181.70145700381.55561783248303500.13021354621.51915803911.388944492949303500.11626209481.35639110631.2401290115

Sheet2

Sheet3