5011 25 16.5 145945.

Building

5011 1650 6201113

2067038
8268150

income
 13630
38685

per acre unit available Unit to train Cost disc. Cost

0.25
ppa 5 25055
dpa 8 40088 37723 2365 350 350 827,750
epa 12 60132 56798 3334 1000 700 2,333,800
tpa 3 15033 14059 974 500 375 365,250
wpa 1.3 6514.3
29.3 146822.3 6673 3,526,800

29.125

421.875
487.5
43.75

8,268,150
11,794,950

32,832,000
 20 34 66
25 42.5 57.5
30 51 49

20 3334 495 1,650,330

25 3334 431.25 1,437,788
30 3334 367.5 1,225,245
21.7

40765 420 17121300

228.7 1646 376440.2

 1,650,330
376,440 1,814,228 -163,898
752,881 1,978,126 -163,899

752880.4 17874180.4