13.06.2013 Views

ADR --

ADR --

ADR --

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

-7-<br />

TiAB3LE N* bl-e A 5-3<br />

DSCOU..D LASH F'LOW ANALYSTS FOR FMILY FARl ;:e.L N<br />

EXPENSE DISCOUNTED DTgOU -T OUTPUT D1.S ( CZr<br />

........ XI:E-,E FACTOR C'?E UIiz<br />

0 15,911 15,913 1.000<br />

1 .153 (1 048) 909<br />

2 1.153 952 826<br />

3 11.534 8 662 751 90 (5) 67.6 (56.3)<br />

4 1.153 7G7 683<br />

5 1.153 716 621<br />

6 11.534 6 517 565 90 (75) 50.9 (42.7)<br />

7 1. 1.53 391 513<br />

3 1.133 538 467<br />

9 11.534 4 890 424 90 (75) .b Z .<br />

10 1.153 445 386<br />

1 1.153 404 350<br />

12 11.53 3 679 319 90 (75) 2R.7 (.3.9)<br />

3<br />

'4,092 (5,140) 185.4 Q.54.;)<br />

COST PER CUBIC NEiTEN<br />

WIELD (30 m 3 /year) YIELD (25m/year) '<br />

COST PER m<br />

38<br />

original Ithcluding, entra rj-edirb in Lhis "Year 0243.5 235<br />

0297.4<br />

27'

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

Saved successfully!

Ooh no, something went wrong!