First Cost 800,000 MARR 10% M&O 25000 YEARS 1-4 40 000 YEARS 0.15 PER YEAR AFTER rework 0.2 every rebuild Capital Discount AW of AOC Total YEARS AOC Recovery Factor and rebuild AW (800.000) 1 (25,000) $ (880.000) 0.90918 (22.728) = (902.728) 14 (25,000] $ (460.932) 0.8264 # (20.660) = (481,612) 14 (25,000] $ (321.688] 0.7515# (18.783) : (340.471) 4 5 (150,000) $ (25,000) $ [252.376) 0.6850 # (17 073) = [269 451) (40,000] $ (241,040) 0.6209 = (24.836) = (235.876) (46,000) $ (183.689) 0.9645# (25.967) = (209 653) 7 : (180,000] s (52,900) s (164.328] 0 51326 (27.149) : (191 476) (60,935) $ (149.952) 0.4665= (28.380) = (178 832] (69.960) $ (138 912) 0.4241 $ (19.670) = (168.582] 10 4 (216,000]s (80,454] (180.200) 0.3835 # (31.015) $ (161 215] 11 (92,522) $ (123,168) 0.3509 $ (32.429) : [155.597 12 $ (106,401] s (117 408) 0.3186 (35.899) : (151,307) 13 $ (122,361] s (112 624) 0.2897: (35.440) = (148,072) ESL 13 Years AW ($ 143.072] Part 2 MY (280,048)