Tahun first cost and rebuild cost AOC Capital recovery

0 $800,000.00
1 $- ($25,000) ($880,000)
2 $- ($25,000) ($460,952)
3 $- ($25,000) ($321,692)
4 ($150,000) ($25,000) ($252,377)
5 $- ($40,000) ($211,038)
6 $- ($46,000) ($183,686)
7 ($180,000) ($52,900) ($164,324)
8 $- ($60,835) ($149,955)
9 $- ($69,960) ($138,912)
10 ($216,000) ($80,454) ($130,196)
11 $- ($92,522) ($123,171)
12 $- ($106,401) ($117,411)
13 $- ($122,361) ($112,623)

Tahun First cost & rebuild cost AOC Capital recovery

0 ($800,000)
1 $- ($25,000) ($880,000)
2 $- ($25,000) ($460,952)
3 $- ($25,000) ($321,692)
4 ($150,000) ($25,000) ($252,377)
5 $- ($40,000) ($211,038)
6 $1,420,983 ($46,000) ($183,686)
7 $- ($52,900) ($164,324)
8 $- ($60,835) ($149,955)
9 $- ($69,960) ($138,912)
10 $- ($80,454) ($130,912)
11 $- ($92,522) ($123,171)
12 $- ($106,401) ($117,411)
13 $- ($122,361) ($112,623)

Tahun First cost & rebuild cost AOC Capital recovery

0 ($800,000)
1 $- ($201,983) ($880,000)
2 $- ($232,280) ($460,952)
3 $- ($267,122) ($321,692)
4 $- ($307,191) ($252,377)
5 $- ($353,269) ($211,083)
6 $- ($406,260) ($183,513)
7 ($467,199) ($302,874)
AW of AOC and rebuild Total AW Operating cumulative
tahun jam jam
($25,000) ($905,000) 1 500 500
($25,000) ($485,952) 2 1500 2000
($25,000) ($346,692) 3 2000 4000
($57,321) ($309,697) 4 2000 6000 Rebuild
($54,484) ($265,522) 5 2000 8000
($53,384) ($237,070) 6 2000 10000
($72,306) ($236,630) 7 2000 12000 Rebuild
($71,303) ($221,258) 8 2000 14000
($71,204) ($210,116) 9 2000 16000
($85,337) ($215,534) 10 2000 18000 Rebuild
($85,725) ($208,896) 11 2000 20000
($86,692) ($204,103) 12 2000 22000
($88,147) ($200,769) ESL 13 2000 24000 Replace

AW 0f AOC and rebuild Total AW Operating cumulative

tahun jam jam
($25,000) ($905,000) 1 500 500
($25,000) ($485,952) 2 1500 2000
($25,000) ($346,692) 3 2000 4000
($57,321) ($309,697) 4 2000 6000 Rebuild
($54,484) ($265,522) 5 2000 8000
($130,786) ($52,900) ESL 6 2000 10000
($111,424) ($52,900) 7 2000 12000 Rebuild
($96,361) ($53,594) 8 2000 14000
($84,113) ($54,799) 9 2000 16000
($73,787) ($56,409) 10 2000 18000 Rebuild
($64,813) ($58,358) 11 2000 20000
($56,806) ($60,604) 12 2000 22000
($49,500) ($63,123) 13 2000 24000 Replace

AW of AOC and rebuild Total AW Operating cumulative

tahun jam jam
($201,983) ($1,081,983) 1 500 500
($216,410) ($677,363) 2 1500 2000
($496,520) ($818,212) 3 2000 4000
($247,990) ($500,367) 4 2000 6000
($265,235) ($476,273) 5 2000 8000
($283,513) ($467,199) ESL 6 2000 10000 Sell
($302,874) ($467,199)