Below are the values of this project
after being discounted and taking inflation into account.
| now | year | year | year | year | year | year | year | year | year | year | |
| 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | |
| 3.00% | $577,500 | $594,825 | $612,670 | $631,050 | $649,981 | $669,481 | $689,565 | $710,252 | $731,560 | $753,507 | $776,112 |
Present Benefits at Discount
Rate of:
| now | year | year | year | year | year | year | year | year | year | year | |
| 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | |
| 10.00% | $540,750 | $506,339 | $474,117 | $443,946 | $415,695 | $389,242 | $364,472 | $341,278 | $319,560 | $299,225 | |
| 3.00% | $577,500 | $577,500 | $577,500 | $577,500 | $577,500 | $577,500 | $577,500 | $577,500 | $577,500 | $577,500 |
Ten-Year Life Cycle/Investment
Return:
| Total inflated expenses for next 10 yrs: | $6,819,002 |
| Total present value of travel at r= | |
|
|
$4,094,623 |
|
|
$5,775,000 |
| Discounted present value of benefits for next 10 yrs: | |
| present value of travel at r= | |
|
|
$3,548,488 |
|
|
$4,926,192 |
One-Hundred-Year Life Cycle/Investment
Return:
| Discounted present value of benefits for next 100 yrs: | |
| present value of travel at r= | |
|
|
$2,887,500 |
|
|
$5,774,581 |
|
|
$18,248,368 |
| Discounted present value of benefits for next 100 yrs: | |
| (TAKING INTO ACCOUNT INFLATION) | |
| present value of travel at r=10.00%, inflation=3.00% | $9,056,010 |