Professional Documents
Culture Documents
1996
10,000
$6,800,000
$2,500,000
$9,300,000
$930
1996
14,625
$9,480,000
$10,000,000
$19,480,000
$1,332
1997
11,200
$6,800,000
$2,500,000
$9,300,000
$830
1998
12,750
$6,800,000
$2,500,000
$9,300,000
$729
1999
13,850
$6,800,000
$2,500,000
$9,300,000
$671
1997
1998
14,625
14,625
$9,480,000
$9,480,000
$10,000,000 $10,000,000
$19,480,000 $19,480,000
$1,332
$1,332
1999
14,625
$9,480,000
$10,000,000
$19,480,000
$1,332
1996
14,625
$9,480,000
$10,000,000
$19,480,000
$1,332
1998
12,750
$6,800,000
$2,500,000
$9,300,000
$729
1999
13,850
$6,800,000
$2,500,000
$9,300,000
$671
1997
1998
14,625
14,625
$9,480,000
$9,480,000
$10,000,000 $10,000,000
$19,480,000 $19,480,000
$1,332
$1,332
1999
14,625
$9,480,000
$10,000,000
$19,480,000
$1,332
2000
21,000
$6,800,000
$2,500,000
$9,300,000
$443
2004
21,000
$6,800,000
$2,500,000
$9,300,000
$443
2005
21,000
$6,800,000
$2,500,000
$9,300,000
$443
2000
2001
2002
2003
2004
14,625
14,625
14,625
14,625
14,625
$9,480,000
$9,480,000
$9,480,000
$9,480,000
$9,480,000
$10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000
$19,480,000 $19,480,000 $19,480,000 $19,480,000 $19,480,000
$1,332
$1,332
$1,332
$1,332
$1,332
2005
14,625
$9,480,000
$10,000,000
$19,480,000
$1,332
2000
21,000
$6,800,000
$2,500,000
$9,300,000
$443
2001
21,000
$6,800,000
$2,500,000
$9,300,000
$443
2001
21,000
$6,800,000
$2,500,000
$9,300,000
$443
2002
21,000
$6,800,000
$2,500,000
$9,300,000
$443
2002
21,000
$6,800,000
$2,500,000
$9,300,000
$443
2003
21,000
$6,800,000
$2,500,000
$9,300,000
$443
2003
21,000
$6,800,000
$2,500,000
$9,300,000
$443
2004
21,000
$6,800,000
$2,500,000
$9,300,000
$443
2005
21,000
$6,800,000
$2,500,000
$9,300,000
$443
2000
2001
2002
2003
2004
14,625
14,625
14,625
14,625
14,625
$9,480,000
$9,480,000
$9,480,000
$9,480,000
$9,480,000
$10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000
$19,480,000 $19,480,000 $19,480,000 $19,480,000 $19,480,000
$1,332
$1,332
$1,332
$1,332
$1,332
2005
14,625
$9,480,000
$10,000,000
$19,480,000
$1,332
Total 10 Yr Period
173,800
$68,000,000
$25,000,000
$93,000,000
$535.10
476923076.9
Total 10 Yr Period
146,250
$94,800,000
$100,000,000
$194,800,000
$1,331.97
2006
15,750
$6,800,000
$2,500,000
$9,300,000
$590
2007
11,813
$6,800,000
$2,500,000
$9,300,000
$787
2008
8,859
$6,800,000
$2,500,000
$9,300,000
$1,050
2009
6,645
$6,800,000
$2,500,000
$9,300,000
$1,400
2006
2007
2008
2009
2010 Total 15 Yr Period
14,625
14,625
14,625
14,625
14,625
219,375
$9,480,000
$9,480,000
$9,480,000
$9,480,000
$9,480,000
$142,200,000
$10,000,000 $10,000,000 $10,000,000 $10,000,000 $10,000,000
$150,000,000
$19,480,000 $19,480,000 $19,480,000 $19,480,000 $19,480,000
$292,200,000
$1,332
$1,332
$1,332
$1,332
$1,332
$1,331.97
15 Yr Period
15 Yr Period
8
0
8
139,040 Calculated using average of estim
192,000
52,960
$29,686,154
Calculated using est for loss canc
$11,986,301.37 Guess? 25% chance of 100 days o
$0.00
$54,400,000
$20,000,000
$116,072,455
$834.81
9
1
8
156,420 Calculated using average of estim
206,625
50,205
$0 Calculated using est for loss canc
$0.00 Guess? 100 days of not selling on
$0.00
$63,880,000
$32,500,000
$96,380,000
$616.16
9
0
9
156,420
216,000
59,580
$29,686,154
$29,686,153.85
$0.00
$61,200,000
$22,500,000
$143,072,308
$914.67
Year 0
Number of Specialized Facilities
Number of Flexible Facilities
Total Product Produced in kg
Estimated Excess
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10