Lake Brownwood Watershed - Texas State Soil and Water ...
Lake Brownwood Watershed - Texas State Soil and Water ...
Lake Brownwood Watershed - Texas State Soil and Water ...
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
Table 2-3. NPV Report - <strong>Lake</strong> <strong>Brownwood</strong> <strong><strong>Water</strong>shed</strong>, Heavy Mesquite<br />
Year Animal<br />
Units<br />
Total<br />
Increase<br />
in Sales<br />
Total<br />
Added<br />
Investment<br />
A2-10<br />
Increased<br />
Variable<br />
Costs<br />
Addition<br />
al<br />
Revenu<br />
es<br />
Cash<br />
Flow<br />
Annual<br />
NPV<br />
Accumulate<br />
d<br />
NPV<br />
0 50 0 0 0 0 0 0 -<br />
1 53.3 1292 2100 417 1000 -225 -212 -212<br />
2 57.1 3015 2800 973 1000 242 215 3<br />
3 61.5 4737 2800 1529 1000 1408 1182 1185<br />
4 66.7 6890 5000 2224 1000 666 528 1713<br />
5 66.7 6890 0 2224 1000 5666 4234 5947<br />
6 66.7 6890 0 2224 1000 5666 3995 9942<br />
7 66.7 6890 0 2224 1000 5666 3768 13710<br />
8 66.7 6890 0 2224 1000 5666 3555 17265<br />
9 66.7 6890 0 2224 1000 5666 3354 20619<br />
Salvage Value 12700 7517 28136