Beruflich Dokumente
Kultur Dokumente
1 2 3 4 5 6 7
Research/Developemnt
$615,725 $621,112
$545,040 $561,223
Production
$364,871 $635,441 $685,911 $686,211
$379,119 $661,226 $782,817 $787,979
Operation
$179,203 $207,098 $448,248 $465,660
$192,199 $225,268 $456,648 $472,236
Config A
Config B
8 9 10
Operation
$483,945 $503,122 $523,297
$592,717 $613,005 $625,428
Retirement
$0 $27,121 $41,234
$20,145 $35,336 $45,455
Financial Data:
Include Inflation rate Yes
Inflation Rate (i) 3.00% 3% 3%
Discount Rate (d) 6.00% 6% 6%
Utility's (Nominal) Discount Rate 9.18%
7,000,000.00
6,000,000.00
5,000,000.00
4,000,000.00
3,000,000.00
4,000,000.00
3,000,000.00
2,000,000.00
1,000,000.00
-
1 2 3 4 5 6
3% 3% 3% 3% 3% 3%
6% 6% 6% 6% 6% 6%
Life-cycle Year
4 5 6 7 8 9
0.000 0.000 0.000 0.000 0.000 0.000
685911.000 686211.000 0.000 0.000 0.000 0.000
179203.000 207098.000 448248.000 465660.000 483945.000 503122.000
0.000 0.000 0.000 0.000 0.000 27121.000
1.093 1.126 1.159 1.194 1.230 1.267
0.888 0.863 0.837 0.813 0.789 0.766
865114.000 893309.000 448248.000 465660.000 483945.000 530243.000
839,916.50 867,290.29 435,192.23 452,097.09 469,849.51 514,799.03
3,011,905.83 3,879,196.12 4,314,388.35 4,766,485.44 5,236,334.95 5,751,133.98
302,146.80 261,715.93 102,342.79 94,396.26 111,470.32 108,935.13
Life-cycle Year
4 5 6 7 8 9
- - - - - -
782,817.00 787,979.00 - - - -
192,199.00 225,268.00 456,648.00 472,236.00 592,717.00 613,005.00
- - - - 20,145.00 35,336.00
1.09 1.13 1.16 1.19 1.23 1.27
0.79 0.75 0.70 0.67 0.63 0.59
975,016.00 1,013,247.00 456,648.00 472,236.00 612,862.00 648,341.00
843,917.43 852,186.99 373,192.14 375,008.73 472,907.66 486,125.61
2,809,102.62 3,661,289.61 4,034,481.75 4,409,490.48 4,882,398.14 5,368,523.74
302,146.80 261,715.93 102,342.79 94,396.26 111,470.32 108,935.13
Category_1
Category_2
Category_1
Category_2
5 6 7 8 9 10
3%
6% 6%
Cumulative Cost
10
0.000 1,236,837.00
0.000 2,372,434.00
523297.000 2,810,573.00
41234.000 68,355.00
1.305
0.744
564531.000 6,488,199.00
548,088.35 6,299,222.33
6,299,222.33
105,366.75 2,479,368.18
Cumulative Cost
10
- 1,106,263.00
- 2,611,141.00
625,428.00 3,177,501.00
45,455.00 100,936.00
1.30
0.56
670,883.00 6,995,841.00
488,790.95 5,857,314.69
5,857,314.69
105,366.75 2,479,368.18
Category_1
Category_2
Category_1
Category_2
PROJECT DETAILS
Project Title: GSSEAN_Assignment_5
Project No: GSSEAN_5
Analyst(s): MARKR ROGER HUBERIT II
Date: DECEMBER 9, 2018