Rate 8%

# 2 NPV

#3 PI

#4 IRR

#5 payback

Year	0	1	2	3	4	5	6	7	8
	$ (171,591,000.00)	$ 74,616,360.00	$ 77,802,614.40	$ 81,116,318.98	$ 84,562,571.74	$ 88,146,674.60	$ 91,874,141.59	$ 95,750,707.25	$ 603,879,150.90

($171.591,000) $74,616,360 $77,802,614 $81.116,319 $84,562,572 $88,146,675 $91,874,142 $95,750,707 $603,879,151