22.03.2013 Views

Lake Brownwood Watershed - Texas State Soil and Water ...

Lake Brownwood Watershed - Texas State Soil and Water ...

Lake Brownwood Watershed - Texas State Soil and Water ...

SHOW MORE
SHOW LESS

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

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!