ADR --

" "" . A '
DISCOUNTED CASH FLOW ANALYSIS Or. LANTATON CS3AS AND OUTPUT
EXPENIE
(COLGNrS)
FOR GUANACASTE AND CrNTRAL VALLEY
DISCOUN££D
EXPENSE
DTSCOIJNt'
FACTOR
0 32,915(3230) 32,915 "3230) 1.000 -
1 2 307 2 097 909
2 3 728 3 079 826 -
OUT PUT
(m)
DISCOUNTED
3 17,00 12,7e2 751 90 67.6
4 2 344 1 610 683 -
5 i 191 750 621 -
6 17,020 9 616 565 90. 50.0
7 2 344 1 202" 513
8 1 191 N56 467 -
9 17 OzO 7 2.116 4:4 99 38.2
"0 2 344 q0, 386. -
11 1 191 417. 350 -
32 17,020 5 429 319 90 28.7
78,564(81,793)
185.4
DISCOUNTED PRICE= 0 4 23.8/m 3 (A)
0441.2/m 3 (B)
NOTE: 3230 added in first year ', fcr 14 days of weed and pest control included in
firsr draft but excluded in second, though this point is made ambiguoy by
appar,antly Eirst draft.
The figures are it.parenthis and case B.
rt 35 Tn.
€ 1260 per L-,,-hT1V%- ton