Trr6As

4.
t. Manr,rlctrrring amapang +r.J {o deeicle 3 esfuiprflfles
I
(|=
G
Ucxrs C= l"-?t
Flnr
6se
ME O CAnnr.raD
solr,rrge
\&lve
O,orhar;l
@rr
A CKp)
b
CrD)
I C CCD\
I
r.oes.ooo.
ooo
I
[
," ooo.ooo
32t.Ooo.
o0o
r-{s.
oot-oclo
I s y*rnc'
9?s.ooo.ooo
49,
+oo. ooo
l6t.
ooo.cDO
la5.ooo"
ooo
/ ,c-
yr:ars
8;r"
5oo. 0
95-.
ooo.ooo
eo5. ooo. ooo
t5g-_ o00. ooo
I 3 years
trNst/ftsE'.
l. tsQulptvrcnt
A
irf_
?
Pnexsr.r f n/oPt+l ANALvSls .
PV,
"
-
g:rs.
ooo. oo.,
PYa=
A(?lp,tLvo,G>
o,r'z(l+o;tz)u
/
=
-
36&"+99.23b,9
PV:
=
- f?s.
ooo. ooo
(
P/F
,
rcto,.)
=
- t+s.ooo.oc,o
/(*o,re.
=
- tqg.Eoo
.g
zg,
g.
Equiph^a1r B.
N.?
to5 t4
s
PV+
=
-l?s. ooo
.erro
(01P,
te &v
q
)
--
-
l:t-r.ooo. o$o
/
tl*o,r,4u
= - lll -ztg.6b?
ta'
PV*
. - l?s-ooo. ooo
(\p, lz\6, 6)
= -l?f- ooo. ooo / Ct+o,rz)6
= - o . 660. 44-b,21
PVs
=
*t6l.ooo.o$o (ffp,e?es6)
=
+ ot.96+.6tO.5:l .
c
--
_=.
Pva*
c=s
--
-
R12 l. aol - 610 . ce65
,Oo,,
PK65{r NOr<rH 60JALV(|S.
FVr .
- oa+.5-oo.ooo
PVz.
A
(p/+,tzv6,b).
= - e5ooo
ooo (
S:5-,
\
=
- ,90 . sg3.
6rr,";
t (t+ortd$
)-
t3F. ooo.
ooo
(
Pltst tz
%, 3)
t3s
ooo ooo
/
(+o142
- 96-ogo-g3Z,45
16r wl .
I
89 r?M
5
tirM
95 r,4
P\J4
=
-
rBs-ooo
"uo
(P/f
.
v?L,b)
-r'lsouo
aoo
/
(i+o,,Qa
= - 6. !9s.2o1, 86.
PVa
=
;
pvd
ri,
='
- Rp r.BoE.+ag .8El
,oo.
3. EOuipmart
C.
3zt
M
5
#r.ti.
rlf il
W,ysa.tr t{ior_1q
.a{Aufsls -
?Vt
= -
r.o!.s.oc,o.oso
hJt-=
D cilA,tz-v..6)
=
'?g.ooo.ooo
( Gorrz)s-r
\
ottz_(t+olz)o I .
=
- 96g.
6s:r.
E4g
t? .
PV*
-
=
- l?s-6s6-ooo
/e *o,,Dg
- - t24.
5,6l.5qR,
4.
serelah
dia.nolfris,
4tdapat
trq
A s
- Rf r.6t> t. 6lO.66s,oo
EqB
= - Bf t.Bos.
=iOg-d5,,,oO
qc
= -
ep L aE:.-
g4o.q4o*oo
+dlirL
Ge.rripmenc
B
dwg
PV5. + zO9.ocrj.ooo
(flf' tet"'
6)
:+ 2osooo ooo /(+oq rzf
t
=
+ ro3.
ob-9. ts:rg, B.
PV4
=
-\?r.ooo.ooo
(P/p,
tz%,
6).
'
-
l?s. os. ooo / tt<olz)L
=
-
Bo. 660.
qq6t
2.1
FVs -- + Bzt. ooo - so lPlp, tz?^, 6)
:
+3zl"ooo-ooo
/ (WOp)L
:
+ tG2.
Gzg. EBq,g.
h,/c,
g
PVc
l'lal
L
-
+
r.30B .
gqe-g4g,ooz7
.
o
o5
PV.
- Fg l.aos.
+o9.
dbl ,0o,,.
ttrlo rrachitres Wl{4
rqk E?-.
?a.
msthiwY
(Ap)
.
Ht6b ccEt
O
(annval)
Salvage
traluc
L'te
3.8oo.ooo. ooo
aeg .
+@. ooo
461. ooo. ooo
5 yeurs
f .675.
ooo. ooo
3lF.ooo.ooo
eo5.
om.ooo
B
Vedrs
.
'l
mrgavutso'n1o' auan
ditilJritrs N. ts
.y<zrT.
a pe.riods .
l.
Mochirre 6c] *
DV:7.
461
pl
3600t{
'
PV,
=
'3.Boo.o0o.o6c)
PV.
=
D
(Pln,
w?-,
tb).
=
-
"es.
+oo.oco
(
So,g_,
\
z>,(-r (l*or,.)tr
/
PVs
'
+ 4bl .oao
-ooo
(
p/t=,
ts
%, E
).
= *
46f .ooo.
ooo / (*o,,gs
=
+
azgtq&4,.t
-
3-oo.ooo.ood
P/r.
k-%,
E)
-
t.Od g.zat7q
4
Fvg,
3
PVc
f=l
= -
ry
4.9a2+fl.6t2(0o.,
,{*t }'I
agq,+?,t1
,^'lq
--+4Gt.ooo.soo
(HF,
ts?o,ro)
--
+ l( 3. 9Ez -tAQ,r
W(,
= - B-doo.oeo.
ooo
(
e/e,
rs-%,
ro)
97X.ag]r. Bo3. 3 .
W+
=
+ 4el.o$o.
ooo Calp, ts%,tE)
-
461-aoo. ooo
/(
t*o,,t)l"
t
+
E6 -6q4. 3s4, 69.
*f
aar
*'
t2 tL t/) t
PVa
=
Machire
?v=?
:
PVs
=
=
PVa
=
PVe
=
S\
v 5
Pert'ods-
- tp 4 t"9 2 t.58t
+
aob
oooooo ( e/e.
rsg,
a).
zo5.ooo.aoo
/
(lto,rS)j
+
t?q-+%
.Bzai b
-
l6?qooo
ooo C P/p,
ts
%,8)
- lc"t
ooo
ooo /
e"o,6 J3
- t(bt.3b9.68,9.
+
{o5.6tls.s6.
(
P/F,
rs-a.a)
.
+
8e.62+.
l51r tL
-
16?-oae
ooo
(Plp,
rs4,57
,o$/!
+
+$
a5sM.
lo
2s&
{q
3t5N
,1,,**
16"rM
PRESENT
vVOBt+ AFrALysis-
PV,=
-t6+qo@ooo
N.
= - 3rsoooeoo (Ple, tgZ,,ts).
'-
- 3t5.ooo. ooo
(
(+q,t)'"-l
\
orrr (t+orx)tr1'
PV8 :
=
PVs
=
=
Py:>
-_
PV+
--
*eos.ooo
. ooo Lplr
r
rs-%, g)
= tos.
ooo. oao /
Q+*tr)e.
:
+.
5d-a+
r.+e4, 4-l
getlal
drburultta dtb1opott
Waxrcl,ru*w- {
= -
ep
x. 9 Lz - 1r-1,6t3, oo
ntaehint g
:
-W 5.+{6.411.996,00
i"
d+iti)^
ryaci,u'w .9 drg- PV=
-
E
-ts?s ooo ooo (P/e
,
,s
2", 9)
- t6+s ooo ooo
/( ft a,r_1q
- 4i6. 39. b4s,7
+
*os.ooo.ooo
CfiF,
ts-B, 14
Zos-ooo- ooo I (p6r,19tz
+
38. BtS.96S,*9
FV,D
. - r6?s. ooo.ooo
(?f
6, 13,-1,
rz)
- t6?f
oco ooe /
(t+o,tr1\z
= - ?13'oGg'4*o,6.
Nrr
=
+ 2os.
ooo.
ooo C
p/
tr,
(s.
% . t+)
' + zss -ooo.
ooo
f Cf+o,tr)ls
-
+. 15
. tqv.g69,47
tr/s -- ! PVc
c=l
=
"- ?1c
5"+66.4t+-
sg6
;,.
s -1-8e .Q.rT.
696, oo|
I
kp
4taoooooo,-
/s
Rp 4rcr.ooo.- f
3
Uears .
Coru+iUc+ic?l &6C
Leaee cost'
moit?tQ^one co.!b
Fertod
Pp.
e=f Eo.ocD.ooor
Fi, tro.eoo.t)@1'
tu
3 Aaweslta
consuHtqg
$.ra
rE corustdeting ip
h.rrld or tqtte crtr qffrte st"aoe
E. A ?, +enr,CannuA$
"
ANTSU{tsla.
l.
auila own
!
2-.
Preea.UT
u/Okfl+ A^lALr/Sts.
c-=
6%
semiqnnually_
i= (r+
z/*)"-t
=
o,o6oJ
=
6,o9%.
PVr
=
- alfo"ot:o.oot:
Pv.z=
BCp/q,
t<.%,*)
= - llo-(900.
oco
_ _
tdoo.r5giB+
C
o,0609)
f,
evi = *q,o,5E6.PBe.
*3*,
ooa.
FS M.
4r.9t',tl
PV.
Lease.
fl. oo
oa
't=
cp
,'Ir M
&z
w3?
t
n-3 h-2
n-r
kes^lr WoKll+ A^Ix\r./StS
;. 6% qei,wiannulu)
'W,
('t+
uz,/.")'-i
=
et,p6og-
G,c,g)y_o
/).=
F (Alr,
A,a.J?-,,3').
,' 'i
'a
-4isCc,oooe, (
t
\
\
tr+i)n-t /
: _4rs.oou.ooo
( g.Ocog
\
:
*
,30"
a40...n,'"t;;"'{i
\
A-- Ai"+Az
=
- ?s.crOr:r .00o
+-l3D
24Q.&64t3
= - 4oS .24O
. Gq.t;fi .
FV=
ce=
4
L
PV .-tlp
a.B+o . t2s .u
0
,
oo,,
Sefe tct{^ c{*t crfrr,(L
FVeo
:
-
Rp r0. h-6 . 2zg..T3+,0*
tv\a\trt
larail"
cl,.pilik [eas" dqg .
PV
=
- Pp S,=O.lzs;.
Ssor oo
r
.