ࡱ >
'@ \ p bclarkson B a = =
8 X@ " 1 G a r a m o n d 1 G a r a m o n d 1 G a r a m o n d 1 G a r a m o n d 1 < G a r a m o n d 1 G a r a m o n d 1 *
C G T i m e s ( W N ) 1 *
C G T i m e s ( W N ) 1 G a r a m o n d 1 G a r a m o n d 1 * =
C G T i m e s ( W N ) 1 = G a r a m o n d 1 G a r a m o n d 1 A r i a l 1 A r i a l 1 h A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 @ < G a r a m o n d 1 @ G a r a m o n d 1 G a r a m o n d 1 $ G a r a m o n d 1
A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 G a r a m o n d 1 G a r a m o n d 1 Q T a h o m a 1 Q T a h o m a 1 G a r a m o n d 1 G a r a m o n d 1 G a r a m o n d 1 G a r a m o n d 1 G a r a m o n d 1
G a r a m o n d 1 A r i a l 1 G a r a m o n d 1 A r i a l 1 A r i a l 1 G a r a m o n d "$"#,##0;\-"$"#,##0 "$"#,##0;[Red]\-"$"#,##0 "$"#,##0.00;\-"$"#,##0.00 # "$"#,##0.00;[Red]\-"$"#,##0.00 5 * 0 _-"$"* #,##0_-;\-"$"* #,##0_-;_-"$"* "-"_-;_-@_- , ) ' _-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_- = , 8 _-"$"* #,##0.00_-;\-"$"* #,##0.00_-;_-"$"* "-"??_-;_-@_- 4 + / _-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_- 0.0% 6 1 _(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_) . ) _(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_) ? : _("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_) 7 2 _("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_)
0;[Red]0 0.00_ ;[Red]\-0.00\ 7 2 _-"$"* #,##0_-;\-"$"* #,##0_-;_-"$"* "-"??_-;_-@_- ! "$"#,##0.00;[Red]"$"#,##0.00 0.0000_ ;[Red]\-0.0000\ ! "$"#,##0.0;[Red]\-"$"#,##0.0 "$"#,##0;[Red]"$"#,##0 % "$"#,##0.000;[Red]\-"$"#,##0.000 ' " "$"#,##0.0000;[Red]\-"$"#,##0.0000 0.0000
0.000 0.0 "$"#,##0.0;[Red]"$"#,##0.0 + ) , * @ @ @ @ (@ @ , @ ( @ ( # |
, ( , ! | @ ,@ ( @
# |
, a a a# 0@ @ a h@ @ a" 8@ @ a# 8@ @ a $@ @ a ,@ @ a# x $ a ( a! 8 a" 8@ @ a" 8@ @ a# 8@ @ a# x a 8@ @ a 8@ @ a# 8@ @ , a h @ 8 # | $ ! | @ , , , ,@ # | # | @ # |@ @ $ # |@ a ,@ @ ,@ @ 8 < ( $@ @ d ,@ @ ,@ @ , @ ,@ ,@ @ ,
! @ @ , @ (@ @ ( @ (@ (@ @
, |@ @ ) |@ @ )
h ,
! 8@ @ # | " h ,@ @ ,@ # | @ , @ , , @
! @ @
! @
! @ $ l@ @ * $ , $ , @ % % $ l @ * $ l@ * $ $ # % , @ % ,@ @ % ( % # (@ @ # 8 @ # @ & ! 8 @ ' ! 8@ & ! 8@ @ & ! 8 @ ' ! 8 @ & ! 8@ # ( @ # (@ ( a# 8@ @ ( a" x@ @ * ( a l@ @ * ) ( a" |@ @ * * a# x ) H * + a l@ @ * $ # , # <@ @ 8 x@ @ ) x @ ) x@ @ ) x @ ) a" a" Normal_Sheet21 ` ( Life Cycle Cost Model " Component Costs - Option 1 ! 1 Component Cost - Option 2 ! Component Cost - Option 3 - Calculations Sheet Sheet2 Sheet1 = PExcelLife Cycle Cost.xls Life Cycle Cost Sheet Cell Calculation Life Cycle Cost Portrait Sheet4 Sheet5 Sheet6 Sheet7 Sheet8 Sheet9 Sheet10 Sheet11 Sheet12 Sheet13 Sheet14 Sheet15 Sheet16 Sheet17 Sheet18 Sheet19 Sheet20Y Y Z
4@Y Y Y Y Y Y Y Y Y
Y Y Y
Y Y Y Y Y Y & ; ; ; ; ; ; ; C `i z r 8
5 3 @ @
} Calculations Sensitivity Test 1 Sensitivity Test 2 Year Periods Sensitivity Inflation Rate
Discount Rate Option 1
Sensitivity 1 Option 2
Sensitivity 2 Option 3 Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Maintenance Total Period LCC ANALYSIS PLAN Cost Generating Activities Year O Life Cycle Phases Concept and definition Market research Project management Concept and design analysis% Product requirement spec. preparation Design and development System and design engineering Design documentation% Productivity engineering and planning Demonstration and validation Manufacturing and installation$ Engineering and operational analysis% Production tooling and test equipment Training Spare parts and consumables Equipment and facilities Contract services
IT support Routine maintanence Major programmed maintenance Unscheduled maintenance Support services Corporate management Administrative overheads Insurance System shutdown Concept and Definition Design and Development Manufacture and Installation OPTION 1 Quality management Support Service Revenues Gross Revenues Depreciation and interest Costs' Disassembly, recycling or safe disposal Utilities, cleaning and fees Legal and compliance fees Capital or Operating Op Cap. Prototype fabrication, testing and evaluation Civil works! Construction/Purchase/Manufacture Mobilisation / Demobilisation5 Facility training, Industry levies and Doc Management1 Project, superintendance and contract management' Tender preparation and vendor selection year 3 year 4 year 5 year 6 year 7 year 8 year 9 year 10 year 11 year 12 year 13 year 14 year 15 year 16 year 17 year 18 year 19
Capital Costs Operating Costs Total Capital Costs Total Operating Costs Option 1 - Operating Option 2 - Operating Option 3 - Operating Option 1 - Capital Option 2 - Capital Option 3 - Capital Uninflated Values Inflated Values Consolidated Option Values Nett Gain / Subsidy (all values in $A) Net Present Value Result OPTION 2 OPTION 3 " @ * z ! " i# S $ $ % P& : & $' '
'@ I e? v
d MbP?_ * + % ; &R&14 30 & M&d2?' zG?( M&d2?) M&d2?M \ \ s m a r t s t r e a m \ P o l i c y a n d P l a n n i C
od X X L e t t e r DINU" 4|# 0 | IUPH d L e t t e r [ n o n e ] [ n o n e ] A r i a l 4 P d ? B T R E B Y < A u t o m a t i c > T y p e n e w Q u i c k S e t n a m e h e r e EXCEL.EXE " D XXM&d2?M&d2? c U } } } `
}
}
} } @ } @
} }
@ } } }
} } } } } } } } } }
} @
I 5 " ; " " ; " ; " ; " ; " ; " ; " ; " ; &
" w " ; & " ; '
" ; " ; " ; 5 ; D 5 ; ' 5 ; C 5 ; C 5 ; C 5 ; D 5 w 5 ; D 5 ; 5 ; 5 ; 5 ; 5 ; 5 ; 5 ; 5 ; 2
z
g T@ Z .
h 4@ Z u D
Discount Rate + X9v? D
*
ףp=
? D
* 333333? D
h ! ! X9v? Z "
k X9v? 3 D
k X9v? D "
k X9v? D
h ! ! X9v? Z #
$ ( J d7c, D % B K
L ( J SK.2
D % B M
L (
J #% D % B K K K K K K K K K K K
h ! !
ףp=
? Z #
$
( J E* t* D % B K
L
( N FL?h1 D % B M
L
(
N caΧW$
D % B K K K K K K K K K K K
i ! ! 333333?
Z #
$ ( J ކ7
?. D % B K
L ( N 3 D % B M
L (
N jX'
D % B K K K K K K K K K K K
j y
#
% % * O K P O M P O K K K K K K K K K K K ~
I ? 6 K K K K K K K K K K K K K K K K K K
r v H
^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ Z [ ! : I K K K K K K K K K K K K K K K K K K
n l l ?l @l @l @l @l @m @l @l "@l $@l &@m (@l *@l ,@l .@l 0@l 1@l 2@l 3@l 4@
'
@ ' ? ! '
D D
y r
| D /
| O # D D D
| G @
#
L D L
|
|
|
|
|
|
| .
| |$
|
|
|
|
|
|
|
|
|
|
}
#
L D L
~
~
~
~
~
%
z s D / ffff>i D D D v A # L D L
Wl
a Zg[ST* } L ~ ~ ~ ~ ~
{ t D# / am D# D D < # # L D L # # # u 5 # yҸ # #
# # #
# # # # Y # .W3$& # # #
Z QB$< D @ ^)? ! S#Vx
D D 2 R R R R R R R R R R R R R R R R R R R R R
A [ B j( D @ C tV? ! C 乷c D D
n l l ?l @l @l @l @l @m @l @l "@l $@l &@m (@l *@l ,@l .@l 0@l 1@l 2@l 3@l 4@
'
@ ' ? ! ' D D
y o ! ` I $ D D 5 ` # D D D D ` ) L L D L ` QB$< ` j( `
` 9sVj ` N m ` =YWHe
` 5, ` ۾[[ ` :x
` (tAQ ` ed/ ` Kf ` ҝɶt ` : ` )^ ` %ʃ ` H_g> ` nJ o # L D L f f f f f
W %
z p ! f I A D D 5 f D D D D f ) L L
D L f QB$< f j( f
f 9sVj f N m f "n 6
f f >p f |A r
f ~5ǹ/ f O
f :Xu f Rt f tݰf f qV֭ f 'xS, f P& f O q
$ J L S S S S S W
{ q ! b I D$ D% 5 b D$ D% D D b $ ) L L D L b QB$< $ b j( $ b ' $ b Fw*p $ b y $ b R $
b
2 $ b Y $ b KĔr $
b ]
$ b Q0 $ b c˯ج $ b .P $ b PC٬V $ b 8O $ b 3Vw6 $ b m $ b gL $
A Z B QB$< D @ C ^)? ! C S#Vx D D 2 R R R R R R R R R R R R R R R R R R R R R A B C C
r u H ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ Z [ ! 2 R R R R R R R R R R R R R R R R R R R R R A B C C
e 2 K K K K K K K K K K K K K K K K K K K K K
Z \ [
D @ Gx $(? ! * D D : 4
p k |
Z 6 | +
Z 6 | I>
Z 6 |
Z 6 |
Z 6 |
Z 6 |
Z 6 |
Z 6 |
Z 6
| +
Z 6 | I
Z 6 |
Z 6
|
Z 6 |
Z 6 |
Z 6 |
Z 6 |
Z 6 |
Z 6 |
Z 6 |
Z 6 |
Z 6 Z 6 Z 6 Z 6 Z 6 Z 6 " Z 6 8 4
l a I Z 7 a @ Z 7 a Z 7 a D0 Z 7 a ( Z 7 a ( Z 7 a ( Z 7 a @ Z 7 a n Z 7
a d
Z 7 a Z 7 a Z 7
a B
Z 7 a Z 7 a Z 7 a Z 7 a Z 7 a B Z 7 a Z 7 a Z 7 b Z 7 D Z [ 4
J c Z 8 c Z 8 c Z 8 c A Z 8 c A Z 8 c A Z 8 c A Z 8 c A Z 8 c A Z 8
c A
Z 8 c j@ Z 8 c OA Z 8
c zA
Z 8 c OA Z 8 c OA Z 8 c OA Z 8 c OA Z 8 c zA Z 8 c OA Z 8 c OA Z 8 s OA Z 8 ] lRA Z 8 ] b Z 8 ] Z 8 ] Z 8 ] Z 8 ] Z 8 8 4 p ( d d d d d d d d d d d d d d d d d d d d d Z [ 4
e
2 d d d d d d d d d d d d d d d d d d d d d
Z \ [
D @ Gx $(? ! D D : 4
p k | Z 6 | @ Z 6 | @ Z 6 | Z 6 | Z 6 | Z 6 | Z 6 | Z 6 | Z 6
|
Z 6 | Z 6 | Z 6
|
Z 6 | Z 6 | @ Z 6 | Z 6 | Z 6 | Z 6 | Z 6 | Z 6 | Z 6 D 4
l b I Z 7 b @ Z 7 b Z 7 b D0 Z 7 b ( Z 7 b ( Z 7 b ( Z 7 b @ Z 7 b ( Z 7
b (
Z 7 b ( Z 7 b ( Z 7
b @
Z 7 b n Z 7 b d Z 7 b n} Z 7 b n} Z 7 b g Z 7 b n} Z 7 b n} Z 7 b n} Z 7 D Z [ 4 D 5 l6 a X R Z > 8 JH Z H t 5 ; ! 5 ; " 5 ; # 5 ; $ 5 ; % 5 ; & 5 ; ' 5 w ( 5 ; ) 5 ; * 5 ; + 5 ; , 5 ; - 5 ; . 5 ; / 5 ; 0 # ; 1 # ; 2 # ; 3 # ; 4 # ; 5 # ; 6 # ; 7 # ; 8 # ; 9 # ; : # ; ; # ; < # ; = # ; > # ; ? # ;
J c Z 8 c Z 8 c Z 8 c A Z 8 c A Z 8 c A Z 8 c A Z 8 c A Z 8 c A Z 8
c A
Z 8 c A Z 8 c A Z 8
c A
Z 8 c A Z 8 c A Z 8 c j@ Z 8 c OA Z 8 c zA Z 8 c OA Z 8 c OA Z 8 s OA Z 8 D Z [ 4 p ! ( d d d d d d d d d d d d d d d d d d d d d Z [ 4
" e 2 " d d d d d d d d d d d d d d d d d d d d d
" Z \ " [
" D @ " Gx $(? ! " D" D" : " 4
# p k # | Z 6 # | Z 6 # | B; Z 6 # | Z 6 # | Z 6 # | Z 6 # | Z 6 # | B Z 6 # | Z 6
#
|
Z 6 # | Z 6 # | Z 6
#
|
Z 6 # | Z 6 # | Z 6 # | Z 6 # | Z 6 # | B Z 6 # | Z 6 # | Z 6 # | Z 6 D # 4
$ l $ b I % Z 7 $ b @ % Z 7 $ b % Z 7 $ b D0 % Z 7 $ b ( % Z 7 $ b n % Z 7 $ b d % Z 7 $ b % Z 7 $ b % Z 7
$
b %
Z 7 $ b % Z 7 $ b % Z 7
$
b u %
Z 7 $ b % Z 7 $ b % Z 7 $ b 9 % Z 7 $ b % Z 7 $ b ) % Z 7 $ b J? % Z 7 $ b J? % Z 7 $ b J? % Z 7 D $ Z [ 4
% J % c Z 8 % c Z 8 % c Z 8 % c A Z 8 % c A Z 8 % c A Z 8 % c A Z 8 % c j@ Z 8 % c OA Z 8
%
c OA
Z 8 % c OA Z 8 % c OA Z 8
%
c zA
Z 8 % c OA Z 8 % c OA Z 8 % c OA Z 8 % c OA Z 8 % c zA Z 8 % c OA Z 8 % c OA Z 8 % s OA Z 8 D % Z [ 4 J & \ K K K K K K K K K K K K K K K K K K K K K Z [ !
' r w H ' ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ Z [ ! J ( \ K K K K K K K K K K K K K K K K K K K K K Z [ !
) e H ) K K K K K K K K K K K K K K K K K K K K K Z [ !
* D * ` I * Z * ` * Z * ` * Z * ` * Z * ` * Z * ` * Z * ` * Z * ` * Z * ` I *
Z
*
_ * Z * ` * Z * ` *
Z
*
` * Z * ` * Z * ` * Z * ` * Z * ` * Z * ` * Z * ` * Z * ` * Z * ` + Z
* ' ] * @ 9sVj * D @ * K46? * DOGp + * * 7 L L
+ E + f + Z + f + Z + f + Z + f + Z + f + Z + f + Z + f + Z + f + Z + f +
Z
+
a + Z + f + Z + f +
Z
+
f + Z + f + Z + f + Z + f + Z + f + Z + f + Z + f + Z + f + Z + f , Z
+ ' ^ + @ N m + D @ + m{? + jBR , *
, F , f , Z , f , Z , f I> , Z , f , Z , f , Z , f , Z , f , Z , f , Z , f ,
Z
,
a , Z , f I , Z , f ,
Z
,
f , Z , f , Z , f , Z , f , Z , f , Z , f , Z , f , Z , f , Z , f - Z
, ' _ , @ =YWHe , D @ , }b? , k` - *
- " - f - Z ) - f - Z ) - f - Z ) - f - Z ) - f - Z ) - f - Z ) - f - Z ) - f 2 - Z ) - f -
Z )
-
a - Z ) - f - Z ) - f -
Z )
-
f 2 - Z ) - f - Z ) - f - Z ) - f - Z ) - f - Z ) - f 2 - Z ) - f - Z ) - f - Z ) - f . Z )
- ' ` - @ 5, - D
@ - ? - kq0T . *
. I . f . Z 3 . f . Z 3 . f . Z 3 . f L . Z 3 . f . Z 3 . f . Z 3 . f . Z 3 . f . Z 3 . f .
Z 3
.
a . Z 3 . f | . Z 3 . f | .
Z 3
.
f | . Z 3 . f | . Z 3 . f | . Z 3 . f | . Z 3 . f | . Z 3 . f | . Z 3 . f | . Z 3 . f | . Z 3 . f | / Z 3
. ' a . @ ۾[[ . D @ . S㥛? . xW / *
/ J / b / Z 8 / b / Z 8 / b / Z 8 / b A / Z 8 / b A / Z 8 / b A / Z 8 / b A / Z 8 / b A / Z 8 / b A /
Z 8
/
t A / Z 8 / b j@ / Z 8 / b OA /
Z 8
/
b zA / Z 8 / b OA / Z 8 / b OA / Z 8 / b OA / Z 8 / b OA / Z 8 / b zA / Z 8 / b OA / Z 8 / b OA / Z 8 / b OA 0 Z 8
/ ' b / @ :x / D @~
/ <@ / ud 0 *
0 # # 0 s I 0
%* / H 0 s 0 0 0 0
- H 0 s I> 0 0 0 s 0 0 0 s ) 0 0 0 s ) 0 0 0 s ) 0 0 0 s 0 0 0 s > 0
0 0
c 0 0 0 s %( 0 0 0 s % 0
0 0
s 0 0 0 s % 0 0 0 s % 0 0 0 s % 0 0 0 s % 0 0 0 s 0 0 0 s % 0 0 0 s % 0 0 0 s % # 0
0 ' c 0 @ (tAQ 0 D
@ 0 Y8m? 0 Ԯ\= 1 * 2 1 K K K K K K K K K K K K K K K K K K K K K
1 ' d 1 @ ed/ 1 D @ 1 -! lV? 1 @tԥ 2 *
2 e
0 2 q q q q q q q q q q q q q q q q q q q q q
2 ' e 2 @ Kf 2 D @ 2 |a2U0? 2 ϺB *
3 D 3 ` I 4 Z 3 ` 4 Z 3 ` 4 Z 3 ` 4 Z 3 ` 4 Z 3 ` 4 Z 3 ` 4 Z 3 ` 4 Z 3 ` 4 Z
3
` 4
Z 3 v 4 Z 3 ` 4 Z
3
` 4
Z 3 ` I 4 Z 3 ` 4 Z 3 ` 4 Z 3 ` 4 Z 3 ` 4 Z 3 ` 4 Z 3 ` 4 Z 3 ` 4 Z
3 ' f 3 @ ҝɶt 4 D @ 3 mV}b? 3
*1~\ 4 *
4 E 4 f 5 Z 4 f 5 Z 4 f 5 Z 4 f 5 Z 4 f 5 Z 4 f 5 Z 4 f 5 Z 4 f 5 Z 4 f 5 Z
4
f 5
Z 4 o 5 Z 4 f 5 Z
4
f 5
Z 4 f 5 Z 4 f 5 Z 4 f 5 Z 4 f 5 Z 4 f 5 Z 4 f 5 Z 4 f 5 Z 4 f 5 Z
4 ' g 4 @ : 5 D @ 4 !u? 4 oha 5 *
5 F 5 f 6 Z 5 f 6 Z 5 f @ 6 Z 5 f 6 Z 5 f 6 Z 5 f 6 Z 5 f 6 Z 5 f 6 Z 5 f 6 Z
5
f 6
Z 5 o 6 Z 5 f 6 Z
5
f 6
Z 5 f 6 Z 5 f 6 Z 5 f 6 Z 5 f 6 Z 5 f 6 Z 5 f 6 Z 5 f 6 Z 5 f 6 Z
5 ' h 5 @ )^ 6 D @ 5 &S? 5 | 6 *
6 " 6 f 7 Z ) 6 f 7 Z ) 6 f 7 Z ) 6 f 7 Z ) 6 f 7 Z ) 6 f 7 Z ) 6 f 7 Z ) 6 f 2 7 Z ) 6 f 7 Z )
6
f 7
Z ) 6 o 7 Z ) 6 f 7 Z )
6
f 2 7
Z ) 6 f 7 Z ) 6 f 7 Z ) 6 f 7 Z ) 6 f 7 Z ) 6 f 2 7 Z ) 6 f 7 Z ) 6 f 7 Z ) 6 f 7 Z )
6 ' i 6 @ %ʃ 7 D @~
6 *@ 6 qt 7 *
7 I 7 f 9 Z 1 7 f 9 Z 1 7 f 9 Z 3 7 f L 9 Z 3 7 f 9 Z 3 7 f 9 Z 3 7 f 9 Z 3 7 f 9 Z 3 7 f 9 Z 3
7
f 9
Z 3 7 o 9 Z 3 7 f 9 Z 3
7
f 9
Z 3 7 f 9 Z 3 7 f 9 Z 3 7 f v 9 Z 3 7 f v 9 Z 3 7 f v 9 Z 3 7 f v 9 Z 3 7 f v 9 Z 3 7 f v 9 Z 3
7 ' j 7 @ H_g> 9 D @ 7 )Ǻ? 7 cr 9 *
8 J 8 b * Z 8 8 b 8 Z 8 8 b 8 Z 8 8 b A 8 Z 8 8 b A 8 Z 8 8 b A 8 Z 8 8 b A 8 Z 8 8 b A 8 Z 8 8 b A 8
Z 8
8
b A 8 Z 8 8 w A 8 Z 8 8 b A 8
Z 8
8
b A 8 Z 8 8 b A 8 Z 8 8 b A 8 Z 8 8 b j@ 8 Z 8 8 b OA 8 Z 8 8 b zA 8 Z 8 8 b OA 8 Z 8 8 b OA 8 Z 8 8 b OA 8 Z 8 8 Q |QA 8 Z 8 8 V 8 Z 8 8 V 8 Z 8 8 V 8 Z 8 8 V 8 Z 8 8 V 8 Z 8
9 # # 9 s I <
%3 8 ^@ 9 s 3 9 9 9
- ^@ 9 s @ 3 9 9 s 3 9 9 s ) 3 9 9 s ) 3 9 9 s ) 3 9 9 s 3 9 9 s ) 3
9 9
s ) 3 9 9 x ) 3 9 9 s ) 3
9 9
s 3 9 9 s > 3 9 9 s X 3 9 9 s #Y* 3 9 9 s 3 9 9 s 3 9 9 s 3 9 9 s 3 9 9 s 9 9 9 u |QA 9 9 9 T 3 9 9 T 4 . 9 9 9 T ? 3 9 9 T 2(k 9 9 9 T 3 9 2 : d d d d d d d d d d d d d d d d d d d d d
; e J ; d d d d d d d d d d d d d d d d d d d d d "
< D < ` I = Z < ` = Z < ` = Z < ` = Z < ` = Z < ` I = Z < ` = Z < ` = Z < ` = Z
<
_ =
Z < ` = Z < ` = Z
<
` =
Z < ` = Z < ` = Z < ` I = Z < ` = Z < ` = Z < ` = Z < ` = Z < ` = Z
= E = f > Z = f P| > Z = f > Z = f > Z = f > Z = f > Z = f P| > Z = f > Z = f > Z
=
a >
Z = f > Z = f > Z
=
f >
Z = f > Z = f > Z = f > Z = f P| > Z = f > Z = f > Z = f > Z = f > Z
> F > f ? Z > f ? Z > f B; ? Z > f ? Z > f ? Z > f ? Z > f ? Z > f B ? Z > f ? Z
>
a ?
Z > f ? Z > f ? Z
>
f ?
Z > f ? Z > f ? Z > f ? Z > f ? Z > f B ? Z > f ? Z > f ? Z > f ? Z
? " ? f @ Z ) ? f @ Z ) ? f @ Z ) ? f @ Z ) ? f @ Z ) ? f @ Z ) ? f @ Z ) ? f @ Z ) ? f @ Z )
?
a @
Z ) ? f @ Z ) ? f @ Z )
?
f 2 @
Z ) ? f @ Z ) ? f @ Z ) ? f @ Z ) ? f @ Z ) ? f 2 @ Z ) ? f @ Z ) ? f @ Z ) ? f @ Z ) D J l t N Z N Z :!!!! !!! !v6 \ @ ; A ; B ; C ; H , @
@ I @ f B Z 3 @ f B Z 3 @ f B Z 3 @ f L B Z 3 @ f B Z 3 @ f B Z 3 @ f B Z 3 @ f B Z 3 @ f B Z 3
@
a B
Z 3 @ f B Z 3 @ f B Z 3
@
f B
Z 3 @ f B Z 3 @ f B Z 3 @ f B Z 3 @ f B Z 3 @ f R B Z 3 @ f R B Z 3 @ f R B Z 3 @ f R B Z 3
A J A b 8 Z 8 A b A Z 8 A b A Z 8 A b A A Z 8 A b A A Z 8 A b A A Z 8 A b A A Z 8 A b j@ A Z 8 A b OA A
Z 8
A
t OA A Z 8 A b OA A Z 8 A b OA A
Z 8
A
b zA A Z 8 A b OA A Z 8 A b OA A Z 8 A b OA A Z 8 A b OA A Z 8 A b zA A Z 8 A b OA A Z 8 A b OA A Z 8 A b OA A Z 8 A Q HRA A Z 8 A V Pc A Z 8 A V A Z 8 A V A Z 8 A V A Z 8 A V A Z 8
B # # B s I
%< A ^@ B s P| < B B B
- ^@ B s B; < B B s < B B s ) < B B s > < B B s g < B B s & < B B s T <
B B
c T < B B s T < B B s T <
B B
s jG < B B s T < B B s T < B B s < B B s > < B B s # < B B s < B B s < B B s B B B u HRA B B B T Pc B B B T B B B T B B B T B B B T < B 2 C 5 5 5 U U U U U U U U U U U U U U U U U U \
P v6 j (
j
0 @ A % ] D
0 qvw h_i: r j
0 @ A % ] D qvZ i: r j
0 @ A % ] D
rv i: r j
0 @ A % ] D
,rv @i: x x
6
i X P P ?
] 4 @
i0
dǨFu-i X
i < j SRWA:
Net Present Value - a projects net contribution to wealth - present value minus initial investment< ! ! V i
x x
6 ,
i X P P ?
n ) % ] 4 @,
i
eM+)] X
C < D SRWA:
Net operating position - annual operating revenues less costs< ! ! C A r j
0 @ A % ] D Hrv T
i: SRWA SRWA> @ "
7
'@ > /
d MbP?_ * + % ; &R&14 31 & M&d2?' (\?( i4F?) i4F?M \ \ s m a r t s t r e a m \ P o l i c y a n d P l a n n i C
od X X L e t t e r DINU" 4|# 0 | IUPH d L e t t e r [ n o n e ] [ n o n e ] A r i a l 4 P d ? B T R E B Y < A u t o m a t i c > T y p e n e w Q u i c k S e t n a m e h e r e EXCEL.EXE " , XXi4F?x . X @ X = ; w ; ; ; ;
; ; ;
; ; ; . ; . ; . ; . ; . ; . ; . ; . ; . ; . ; . ; . ; . ; . ; . ; . ;
G 2
& 2 , , , , , , , , , , , , ,
< '
> P
> (
>
>
>
>
>
>
>
>
>
>
>
>
>
>
>
>
>
>
>
> ! 4 , , , , , , , , , , , , , , , , , , , , , , ,
? ) 2 6 - - - - - - - - - - - - - - - - - - - - - 4 , , , , , , , , , , , , , , , , , , , , , , ,
: * 2 7 , , , , , , , , , , , , , , , , , , , , ,
. +
8 Q ~
2 @ 2 2 2 2 2 2 2 %
2 @_ 2 D ? 2 2 2 2 2 2 2 2 2 2 2 2
. ,
8 Q ~
2 L 2 2 2 2 2 2 2 %
2 L
D ? 2 2 2 2 2 2 2 2 2 2 2 2
. -
8 Q ~
2
2 2 2 2 2 2 2 %
2 r
D
?
2 2 2 2 2 2 2 2 2 2 2 2
. .
8 Q ~
2 2 2 2 2 2 2 2 %
2
D ? 2 2 2 2 2 2 2 2 2 2 2 2
; # 0 / I
- / / / / / / /
/ I / /
/ / / / / / / / / / # H @
%
: / 2
9 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
0
R ~
L
% L
D ?
S
R ~
@
@ L ?
O
R ~
j
j
2
R ~
L
L
. ,
8 Q 2 ~
3 2 2 2 2 2 2 2
2 2 2 2 2 2 2 2 2 2 2 2
. 1
8 Q 2 ~
3 @ 2 2 2 2 2 2 2
2 @ 2 2 2 2 2 2 2 2 2 2 2
1 Y
8 Q 2 ~
3 2 2 2 2 2 2 2
2 2 2 2 2 2 2 2 2 2 2 2
. 3
8 Q 2 ~
3 p 2 2 2 2 2 2 2
2 p 2 2 2 2 2 2 2 2 2 2 2
1 H
8 Q 2 ~
3 L 2 2 2 2 2 2 2
2 L 2 2 2 2 2 2 2 2 2 2 2
; # 0 # /
% h /
- h / / / / / /
/ / /
/ / / / / / / / / / # / \
%
2 / / / / / / / / / / / / / / / / / / / / / / -
: 4 2 9 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
T
R
~
L ?
5
R
~
L L
U
R
# `6
@ `
6
R
# 6
ȯ
V
R
~
X
R
~
O O
; # 0 # /
% /
- / I> / ) / ) / ) / ) /
/ / / I
/ / / ) / / / / / / / # H 1B )
%
D lD D $ B8 D 8 D D #D ; ! ; " ; # , @ $ ; % ; & ; ' ; ( ; ) ; * ; + ; , ; - ; . ; / ; 0 ; 1 ; 2 ; 3 ; 6 ; 7 ; 8 ; E : ; ; ; E < ; = ;
: " 2 9 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
! . 8
! 8 Q ! 2 2 2 r ! 2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @
" . 9
" 8 Q " 2 2 2 r " 2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @
# . <
# 8 Q # 2 2 2 r # 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
$ . =
$ 8 Q $ 2 2 2 2 2 2 2 ~
$ 2 L $
2 2 2 2
~
$ 2 L $ 2 2 2 2 ~
$ 2 L $ 2 2 2
% . >
% 8 Q % 2 2 2 r % 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
& . 7
& 8 Q & 2 2 2 r & 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
' . :
' 8 Q ' 2 2 2 r ' 2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j
( . ;
( 8 Q ( 2 2 2 r ( 2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |
) ; # ) 0 ) / ) ) ) )
- ) / ) ) ) / ) ) ) / ; ) ) / ; ) ) / ; ) ) / ; ) ) / 2 )
) )
/ ) ) ) / ) ) ) / )
) )
/ ) ) ) / 2 ) ) ) / ; ) ) / ) ) ) / ) ) ) / ) ) ) / 2 ) ) ) / ) ) ) / ) ) ) / ) ) # ) H H( 3
%) )
* : ? 2 * 9 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
+ 1 M
+ 8 Q 0 + 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
, 1 W
, 8 Q , 2 2 2 ) , 2 ; 3 I> ? ( , 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
- . @
- 8 Q - 2 2 2 ~
- 2 - 2 - - - 2 L - 2 - - - 2 P L - 2 - - - 2 -
- -
2 - - - 2 - - - 2 -
- -
2 - - - 2 - - - 2 - - - 2 - - - 2 - - - 2 - - - 2 - - - 2 - - - 2 - - - 2 . -
. . A
. 8 Q . 2 2 2 # . 2 -
. 2 . - . 2 . . . . L . 2 . . . 2 .
. .
2 . . . 2 . . . 2 .
. .
2 . . . 2 . . . 2 . . . 2 . . . 2 . . . 2 . . . 2 . . . 2 . . . 2 . . . 2 / -
/ . B
/ 8 Q / 2 2 2 ~
/ 2 / 2 1 - / 2 / - / 2 / - / 2 /
- /
2 / - / 2 / - / 2 /
- /
2 / - / 2 / - / 2 / - / 2 / - / 2 / - / 2 / - / 2 / - / 2 / - / 2 / - / 2 0 -
0 1 L
0 8 Q 0 2 2 2 ? 0 2 ) I> ? ; {Gz? 0 2 0 - 0 2 0 - 0 2 0 - 0 2 0
- 0
2 0 - 0 2 0
- E 0 2 0 / D0 I ? I {Gz? 0
2 0 - 0 2 0 - 0 2 0 - 0 2 0 - 0 2 0 - 0 2 0 - 0 2 0 - 0 2 0 - 0 2 0 - 0 2 1 -
1 . C
1 8 Q 1 2 2 2 ~
1 2 p 1 2 p 8 - 1 2 p 1 - 1 2 p 1 - 1 2 p 1
- 1
2 p 1 - 1 2 p 1 - 1 2 p 1
- 1
2 p 1 - 1 2 p 1 - 1 2 p 1 - 1 2 p 1 - 1 2 p 1 - 1 2 p 1 - 1 2 p 1 - 1 2 p 1 - 1 2 p 1 - 1 2 p 2 -
2 1 N
2 8 Q 2 2 2 2 ) 2 2 ' . L 2 2 ' 2 - 2 2 ' 2 - 2 2 ' 2 - 2 2 ' 2
- 2
2 ' 2 - 2 2 ' 2 - 2 2 ' 2
- 2
2 ' 2 - 2 2 ' 2 - 2 2 ' 2 - 2 2 ' 2 - 2 2 ' 2 - 2 2 ' 2 - 2 2 ' 2 - 2 2 ' 2 - 2 2 ' 2 - 2 2 ' / -
3 ; # 3 0 # 3 /
%+ 2 h 3 / 3 3 3 3
- h 3 / 3 3 3 / L 3 3 3 / 3 3 3 / 3 3 3 / 3 3 3 / 3
3 3
/ 3 3 3 / 3 3 3 / | 3
3 3
/ | 3 3 3 / | 3 3 3 / | 3 3 3 / | 3 3 3 / | 3 3 3 / | 3 3 3 / | 3 3 3 / | 3 3 3 / | 3 3 3 / | 3 3 # 3 H W 8
%3 3
6 m Q 6 ; D D D D D D D D D D 6 + 6 6 E 6 6 ; L L L L L L L L L L 6 I> 6 6 6 6 6 6 6 6 6 6
6 6 6 6 6 6 6
6 6 6 + 6 6 6 I 6
6 6
6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6
7 ; n 7 X I 6 D D D
D D D D D D D! D" D# D$ D% D& D' D( D+ D, D- D. D/ D0 D1 D2 7 X @ 7 7 7 7 L L L L L L L L L L L L L L L L L L L L L L L L L 7 X 7 7 7 X D0 7 7 X ( 7 7 7 X ( 7 7 X ( 7 7 7 X @ 7
D D D
D D D D D D D! D" D# D$ D% D& D' D( D+ D, D- D. D/ D0 D1 D2 7
X n 7 D
D
D
D
D
D
D
D
D
D!
D"
D#
D$
D%
D&
D'
D(
D+
D,
D-
D.
D/
D0
D1
D2
7 X d 7 7 7 X 7
7 7
X 7 7 7 X B 7 7 7 X 7 7 7 X 7 7 7 X 7 7 7 X 7 7 7 X B 7 7 7 X 7 7 7 X 7 7 7 X 7 7
8 ; K 8 4 8 X X Y X A 8 X A , D8 8 X A 8 D8 8 X A 8 D8 8 X AX A
8 X A 8 D8
$ 8 X j@X OAX zAX OAX OA 8 X OA 8 D8 8 X OA 8 D8 8 X zAX OA 8 X OA 8 D8 8 X OA 8 D8 # 8 G lRA ;
%8 8
# 8 G b 8
% 3 ^@ 4 : 4 4
; ; x ; 4 ; F I ; ; . ; ; $ L L L L L L ; F ; ; ; F I> ; ; ; F 7 ; ; F ) 7 ; ; F ) 7 ; ; F ) ; ; F ;
; ;
F > ; ; ; F ; ; ; F %( ;
; ;
F % ; ; ; F ; ; ; F % ; ; F % ; ; ; F % ; ; ; F % ; ; ; F ; ; ; F % ; ; ; F % ; ; ; F % ; ; # ; G `3R ;
%; ;
; G % 6 < 4 4 0 = : Y* D D P ouIIh8
: 4 (
x
6 i X P P ?
7 ; ] 4 @i
|'2FF [
n < o SRWA:
costs are the net position = revenues less annual operating costs - including interest and depreciation.< ! ! k n 8 SRWA > @ 8 8 8 7
'@ > H b T
d MbP?_ * + % ; &R&14 32 & M&d2?' M&d2?( i4F?) i4F?M \ \ s m a r t s t r e a m \ P o l i c y a n d P l a n n i C
od X X L e t t e r DINU" 4|# 0 | IUPH d L e t t e r [ n o n e ] [ n o n e ] A r i a l 4 P d ? B T R E B Y < A u t o m a t i c > T y p e n e w Q u i c k S e t n a m e h e r e EXCEL.EXE " . XXjZ?i4F? c U } / }
} }
} @ } } }
} > . X @ X = ; w ; ; ; ;
; ; ;
; ; ; . ; . ; . ; . ; . ; . ; . ; . ; . ; . ; . ; . ; . ; . ; . ; . ;
{ 2
& 2 , , , , , , , , , , , , ,
< '
> P
> (
>
>
>
>
>
>
>
>
>
>
>
>
>
>
>
>
>
>
>
> ! 4 , , , , , , , , , , , , , , , , , , , , , , ,
? ) 2 6 - - - - - - - - - - - - - - - - - - - - - 4 , , , , , , , , , , , , , , , , , , , , , , ,
: * 2 7 , , , , , , , , , , , , , , , , , , , , ,
. +
8 Q ~
2 @ 2 2 2 2 2 2 2 2 2 2 2 2 % 2 @_ D ? 2 2 2 2 2 2 2
. ,
8 Q ~
2 L 2 2 2 2 2 2 2 2 2 2 2 2 % 2 L D ? 2 2 2 2 2 2 2
. -
8 Q ~
2
2 2 2 2 2 2 2 2 2 2 2 2 %
2 r D
?
2 2 2 2 2 2 2
. .
8 Q ~
2 2 2 2 2 2 2 2 2 2 2 2 2 % 2
D ? 2 2 2 2 2 2 2
; # 0 / I
- / / / / / / /
/
/ /
/
/ / I / / / / / / / # H @
%
: / 2
9 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
0
R ~
% D ?
S
R ~
0 0 L ?
O
R ~
ۺ
2
R ~
. ,
8 Q 2 ~
3 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
. 1
8 Q 2 ~
3 @ 2 2 2 2 2 2 2 2 2 2 2 2 2 @ 2 2 2 2 2 2
1 Y
8 Q 2 ~
3 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
. 3
8 Q 2 ~
3 p 2 2 2 2 2 2 2 2 2 2 2 2 2 p 2 2 2 2 2 2
1 H
8 Q 2 ~
3 L 2 2 2 2 2 2 2 2 2 2 2 2 2 L 2 2 2 2 2 2
; # 0 # /
% h /
- h / / / / / /
/
/ /
/
/ / / / / / / / / # /
%
2 / / / / / / / / / / / / / / / / / / / / / / -
: 4 2 9 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
T
R
~
L ?
5
R
~
U
R
~
P-9 P-
6
R
~
L L
V
R
~
+ +
X
R
~
@$ @$
; # 0 # / )
% / )
- / @ ) / ) / ) / ) / ) / )
/ )
/ ) / )
/ )
/ ) / ) / ) / ) / ) / ) / ) / ) / ) # H D )
%
D lD D $ B8 D 8 D D #D ; ! ; " ; # , @ $ ; % ; & ; ' ; ( ; ) ; * ; + ; , ; - ; . ; / ; 0 ; 1 ; 2 ; 3 ; 6 ; 7 ; 8 ; E : ; ; ; E < ; = ;
: " 2 9 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
! . 8
! 8 Q ! 2 2 2 r ! 2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @
" . 9
" 8 Q " 2 2 2 r " 2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @
# . <
# 8 Q # 2 2 2 r # 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
$ . =
$ 8 Q $ 2 2 2 2 2 2 2 ~
$ 2 L $
2 2 2 2
~
$ 2 L $ 2 2 2 2 ~
$ 2 L $ 2 2 2
% . >
% 8 Q % 2 2 2 r % 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
& . 7
& 8 Q & 2 2 2 r & 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
' . :
' 8 Q ' 2 2 2 r ' 2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j
( . ;
( 8 Q ( 2 2 2 r ( 2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |
) ; # ) 0 ) / 3 ) ) )
- ) / 3 ) ) / 3 ) ) / , ) ) / - ) ) / - ) ) / - ) ) / 2 - ) )
/ -
) ) / - ) ) / - ) )
/ -
) ) / 2 - ) ) / - ) ) / - ) ) / - ) ) / - ) ) / 2 - ) ) / - ) ) / - ) ) / - ) # ) H H( 3
%) )
* : ? 2 * 9 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
+ 1 M
+ 8 Q 0 + 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
, 1 W
, 8 Q , 2 2 2 ) , 2 ; . I> ? ( , 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
- . @
- 8 Q - 2 2 2 ~
- 2 - 2 . - - 2 L - 2 . - - 2 O L - 2 . - - 2 . - -
2 .
- - 2 . - - 2 . - -
2 .
- - 2 . - - 2 . - - 2 . - - 2 . - - 2 . - - 2 . - - 2 . - - 2 . - - 2 . -
. . A
. 8 Q . 2 2 2 # . 2 0
. 2 / - . 2 / . . . L . 2 / . . 2 / . .
2 /
. . 2 / . . 2 / . .
2 /
. . 2 / . . 2 / . . 2 / . . 2 / . . 2 / . . 2 / . . 2 / . . 2 / . . 2 / -
/ . B
/ 8 Q / 2 2 2 ~
/ 2 / 2 0 - / 2 0 - / 2 0 - / 2 0 - /
2 0
- / 2 0 - / 2 1 - /
2 1
- / 2 1 - / 2 1 - / 2 1 - / 2 1 - / 2 1 - / 2 1 - / 2 1 - / 2 1 - / 2 1 -
0 1 L
0 8 Q 0 2 2 2 ? 0 2 2 ) I> ? ; {Gz? 0 2 1 - 0 2 1 - 0 2 1 - 0 2 1 - 0
2 1
- 0 2 1 - 0 2 0
D0 0
2 0 - 0 2 0 - 0 2 0 - 0 2 7 - E 0 2 0 / D0 ? {Gz? 0 2 7 - 0 2 7 - 0 2 7 - 0 2 7 - 0 2 7 -
1 . C
1 8 Q 1 2 2 2 ~
1 2 p 1 2 p 2 - 1 2 p 2 - 1 2 p 2 - 1 2 p 2 - 1
2 p 2
- 1 2 p 2 - 1 2 p 2 - 1
2 p 2
- 1 2 p 2 - 1 2 p 2 - 1 2 p 2 - 1 2 p 2 - 1 2 p 2 - 1 2 p 2 - 1 2 p 2 - 1 2 p 2 - 1 2 p 2 -
2 1 N
2 8 Q 2 2 2 2 ) 2 2 ' 3 L 2 2 ' 3 - 2 2 ' 3 - 2 2 ' 3 - 2 2 ' 3 - 2
2 ' 3
- 2 2 ' 3 - 2 2 ' 3 - 2
2 ' 3
- 2 2 ' 3 - 2 2 ' 3 - 2 2 ' 3 - 2 2 ' 3 - 2 2 ' 3 - 2 2 ' 3 - 2 2 ' 3 - 2 2 ' 3 - 2 2 ' 3 -
3 ; # 3 0 # 3 / ;
%+ 2 h 3 / ; 3 3 3
- h 3 / ; 3 3 / L ; 3 3 / 8 3 3 / 8 3 3 / 8 3 3 / ; 3 3
/ ;
3 3 / 8 3 3 / ; 3 3
/ ;
3 3 / ; 3 3 / ; 3 3 / 8 3 3 / v ; 3 3 / v ; 3 3 / v ; 3 3 / v ; 3 3 / v 8 3 3 / v 8 3 # 3 H V 8
%3 3
6 m Q 6 8 ; D D D D D D D D D D 6 @ 6 6 E 6 6 ; L L L L L L L L L L 6 @ 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6
6 6 6 6
6 6 6 6 6
6 6 6 6
6 6 6 6 6 @ 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6
7 ; n 7 X I 6 D D D
D D D D D D D! D" D# D$ D% D& D' D( D+ D, D- D. D/ D0 D1 D2 7 X @ 7 7 7 7 L L L L L L L L L L L L L L L L L L L L L L L L L 7 X 7 7 7 X D0 7 7 7 X ( 7 7 7 X ( 7 7 7 X ( 7 7 7 X @ 7 D D D
D D D D D D D! D" D# D$ D% D& D' D( D+ D, D- D. D/ D0 D1 D2 7
X ( 7 D
D
D
D
D
D
D
D
D
D!
D"
D#
D$
D%
D&
D'
D(
D+
D,
D-
D.
D/
D0
D1
D2
7 X ( 7
7 7 X ( 7
7 7
X ( 7 7 7 X @ 7 7 7 X n 7 7 7 X d 7 7 7 X n} 0 7 7 X n} 0 7 7 X g 0 7 7 X n} 0 7 7 X n} 0 7 7 X n} 7 7 # 7 .NZ
%7 7
8 ; K 8 4 8 X X Y X A 8 X A ; D8 8 X A ; D8 8 X A ; D8 8 X AX A
8 X A ; D8
8 X AX AX AX A 8 X A ; D8 8 X j@X OAX zAX OA 8 X OA ; D8 8 X OA ; D8 # 8 G |QA 7
%8 8
8 G 4 : 4 4
; ; x ; 4 ; F I ; . ; ; $ L L L L L L ; F ; ; F @ ; ; F ; ; F ) ; ; F ) ; ; F ) ; ; F
; ;
F ) ; ; F ) ; ; F )
; ;
F ) ; ; F ; ; F > ; ; F X ; ; F #Y* ; ; F ; ; F ; ; F ; ; F ; ; F ; ; # ; G OS
%; ;
; G % 6 < 4 4 0 = : J* D D P ouIIh8
: 0 (
x
6 i X P P ?
7 ; ] 4 @i
xn.w Nx.)?=
n < o SRWA:
costs are the net position = revenues less annual operating costs - including interest and depreciation.< ! ! k n 8 SRWA > @ 7
'@ > U
d MbP?_ * + % ; &R&14 33 & p=
ף?' ?( p=
ף?) ףp=
?M \ \ s m a r t s t r e a m \ P o l i c y a n d P l a n n i C
od X X L e t t e r DINU" 4|# 0 | IUPH d L e t t e r [ n o n e ] [ n o n e ] A r i a l 4 P d ? B T R E B Y < A u t o m a t i c > T y p e n e w Q u i c k S e t n a m e h e r e EXCEL.EXE " . XXHzG?ףp=
? c U } / }
} }
} @ } } }
} > . X @ X = ; w ; ; ; ;
; ; ;
; ; ; . ; . ; . ; . ; . ; . ; . ; . ; . ; . ; . ; . ; . ; . ; . ; . ;
| 2
& 2 , , , , , , , , , , , , ,
< '
> P
> (
>
>
>
>
>
>
>
>
>
>
>
>
>
>
>
>
>
>
>
> ! 4 , , , , , , , , , , , , , , , , , , , , , , ,
? ) 2 6 - - - - - - - - - - - - - - - - - - - - - 4 , , , , , , , , , , , , , , , , , , , , , , ,
: * 2 7 , , , , , , , , , , , , , , , , , , , , ,
. +
8 Q ~
2 @ 2 2 2 2 % 2 @_ D ? 2 2 2 2 2 2 2 2 2 % 2 @_ D ? 2 2 2 2 2
. ,
8 Q ~
2 L 2 2 2 2 % 2 L D ? 2 2 2 2 2 2 2 2 2 % 2 L D ? 2 2 2 2 2
. -
8 Q ~
2
2 2 2 2 %
2 r D
?
2 2 2 2 2 2 2 2 2 %
2 r D
?
2 2 2 2 2
. .
8 Q ~
2 2 2 2 2 % 2
D ? 2 2 2 2 2 2 2 2 2 % 2
D ? 2 2 2 2 2
; # 0 / I
- / / / / / I / /
/
/ /
/
/ / / / I / / / / / # H
%
: / 2
9 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
0
R ~
^ % ^ D ? % ^ D ?
S
R ~
| L ? | L ?
O
R ~
2
R ~
^ ^ ^
. ,
8 Q 2 ~
3 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
. 1
8 Q 2 ~
3 @ 2 2 2 2 2 @ 2 2 2 2 2 2 2 2 2 2 @ 2 2 2 2
1 Y
8 Q 2 ~
3 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
. 3
8 Q 2 ~
3 p 2 2 2 2 2 p 2 2 2 2 2 2 2 2 2 2 p 2 2 2 2
1 H
8 Q 2 ~
3 L 2 2 2 2 2 L 2 2 2 2 2 2 2 2 2 2 L 2 2 2 2
; # 0 # /
% h / P|
- h / / / / / P| /
/
/ /
/
/ / / / / P| / / / / # / x
%
2 / / / / / / / / / / / / / / / / / / / / / / -
: 4 2 9 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
T
R
~
@w @w L ?
@w L ?
5
R
~
^ ^
^
U
R
~
p4 p
p
6
R
~
+ +
+
V
R
~
X
R
~
z z
z
; # 0 # / )
% / )
- / B; ) / ) / ) / ) / ) / B )
/ )
/ ) / )
/ )
/ ) / ) / ) / ) / ) / B ) / ) / ) / ) # H qD )
%
D lD D $ B8 D 8 D D #D ; ! ; " ; # , @ $ ; % ; & ; ' ; ( ; ) ; * ; + ; , ; - ; . ; / ; 0 ; 1 ; 2 ; 3 ; 6 ; 7 ; 8 ; E : ; ; ; E < ; = ;
: " 2 9 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
! . 8
! 8 Q ! 2 2 2 r ! 2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @
" . 9
" 8 Q " 2 2 2 r " 2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @2 @
# . <
# 8 Q # 2 2 2 r # 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
$ . =
$ 8 Q $ 2 2 2 2 2 2 2 ~
$ 3 $
2 2 2 2
~
$ 2 L $ 2 2 2 2 ~
$ 2 L $ 2 2 2
% . >
% 8 Q % 2 2 2 r % 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
& . 7
& 8 Q & 2 2 2 r & 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
' . :
' 8 Q ' 2 2 2 r ' 2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j2 j
( . ;
( 8 Q ( 2 2 2 r ( 2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |2 |
) ; # ) 0 ) / 3 ) ) )
- ) / 3 ) ) / 3 ) ) / , ) ) / - ) ) / - ) ) / - ) ) / - ) )
/ -
) ) / - ) ) / - ) )
/ -
) ) / 2 - ) ) / - ) ) / - ) ) / - ) ) / - ) ) / 2 - ) ) / - ) ) / - ) ) / - ) # ) H f( 3
%) )
* : ? 2 * 9 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
+ 1 M
+ 8 Q 0 + 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
, 1 W
, 8 Q , 2 2 2 ) , 2 ; . I> ? ( , 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
- . @
- 8 Q - 2 2 2 ~
- 2 - 2 . - - 2 L - 2 . - - 2 N L - 2 . - - 2 . - -
2 .
- - 2 . - - 2 . - -
2 .
- - 2 . - - 2 . - - 2 . - - 2 . - - 2 . - - 2 . - - 2 . - - 2 . - - 2 . -
. . A
. 8 Q . 2 2 2 # . 2 0
. 2 / - . 2 / . . . L . 2 / . . 2 / . .
2 /
. . 2 / . . 2 / . .
2 /
. . 2 / . . 2 / . . 2 / . . 2 / . . 2 / . . 2 / . . 2 / . . 2 / . . 2 / -
/ . B
/ 8 Q / 2 2 2 ~
/ 2 / 2 0 - / 2 0 - / 2 0 - / 2 1 - /
2 0
- / 2 0 - / 2 1 - /
2 0
- / 2 0 - / 2 0 - / 2 0 - / 2 0 - / 2 0 - / 2 1 - / 2 0 - / 2 0 - / 2 0 -
0 1 L
0 8 Q 0 2 2 2 ? 0 2 2 ) I> ? ; {Gz? 0 2 1 - 0 2 1 - 0 2 1 - E 0 2 :$ / D0 B ? B {Gz? 0
2 :$ 1
- 0 2 :$ 1 - 0 2 :$ 0 D0 0
2 :$ 1
- 0 2 :$ 1 - 0 2 :$ 1 - 0 2 :$ 1 - 0 2 :$ 1 - 0 2 :$ 1 - E 0 2 : 0 / D0 B ? B {Gz? 0 2 : 1 - 0 2 : 1 - 0 2 : 1 -
1 . C
1 8 Q 1 2 2 2 ~
1 2 p 1 2 p 2 - 1 2 p 2 - 1 2 p 2 - 1 2 p 2 - 1
2 p 2
- 1 2 p 2 - 1 2 p 2 - 1
2 p 2
- 1 2 p 2 - 1 2 p 2 - 1 2 p 2 - 1 2 p 2 - 1 2 p 2 - 1 2 p 2 - 1 2 p 2 - 1 2 p 2 - 1 2 p 2 -
2 1 N
2 8 Q 2 2 2 2 ) 2 2 ' 3 L 2 2 ' 3 - 2 2 ' 3 - 2 2 ' 3 - 2 2 ' 3 - 2
2 ' 3
- 2 2 ' 3 - 2 2 ' 3 - 2
2 ' 3
- 2 2 ' 3 - 2 2 ' 3 - 2 2 ' 3 - 2 2 ' 3 - 2 2 ' 3 - 2 2 ' 3 - 2 2 ' 3 - 2 2 ' 3 - 2 2 ' 3 -
3 ; # 3 0 # 3 / ;
%+ 2 h 3 / ; 3 3 3
- h 3 / ; 3 3 / L ; 3 3 / 8 3 3 / 8 3 3 / 8 3 3 / ; 3 3
/ ;
3 3 / 8 3 3 / ; 3 3
/ ;
3 3 / ; 3 3 / ; 3 3 / 8 3 3 / 8 3 3 / 8 3 3 / R ; 3 3 / R ; 3 3 / R 8 3 3 / R 8 3 # 3 H Y 8
%3 3
6 m Q 6 8 ; D D D D D D D D D D 6 6 6 E 6 6 ; L L L L L L L L L L 6 B; 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 B 6 6 6
6 6 6 6
6 6 6 6 6
6 6 6 6
6 6 6 6 6 6 6 6 6 6 6 6 6 6 B 6 6 6 6 6 6 6 6 6 6 6
7 ; n 7 X I 6 D D D
D D D D D D D! D" D# D$ D% D& D' D( D+ D, D- D. D/ D0 D1 D2 7 X @ 7 7 7 7 L L L L L L L L L L L L L L L L L L L L L L L L L 7 X 7 7 7 X D0 7 7 7 X ( 7 7 7 X n 7 7 7 X d 7 7 7 X 7 D D D
D D D D D D D! D" D# D$ D% D& D' D( D+ D, D- D. D/ D0 D1 D2 7
X 7 D
D
D
D
D
D
D
D
D
D!
D"
D#
D$
D%
D&
D'
D(
D+
D,
D-
D.
D/
D0
D1
D2
7 X 7
7 7 X 7 7 7
X 7 7 7 X u 7
7 7 X 7 7 7 X 7 7 7 X 9 7 7 7 X 7 7 7 X ) 7 7 7 X J? 7 7 7 X J? 7 7 7 X J? 7 7
8 ; K 8 4 8 X X Y X A 8 X A ; D8 8 X A ; 8 8 8 L 8 X A ; 8 8 X j@X OA
8 X OA ; 8 8 X OAX OAX zAX OA 8 X OA ; 8 8 X OA ; 8 8 X OA ; 8 8 X zAX OA 8 X OA ; 8 8 X OA ; 8 # 8 G HRA 7
%8 8
# 8 G Pc 8
% 3 ^@ 4 : 4 4
; ; x ; 4 ; F I ; . ; ; $ L L L L L L ; F P| ; ; F B; ; ; F ; ; F ) ; ; F > ; ; F g ; ; F &
; ;
F T ; ; F T ; ; F T
; ;
F T ; ; F jG ; ; F T ; ; F T ; ; F ; ; F > ; ; F # ; ; F ; ; F ; ; F ; ; # ; G 1T
%; ;
; G % 6 < 4 4 0 = : * D D P ouIIh 8
: @ (
x
6 i X P P ?
7 ; ] 4 @i
%A{E
n < o SRWA:
costs are the net position = revenues less annual operating costs - including interest and depreciation.< ! ! k n 8 SRWA > @ 7
'@ Y
d MbP?_ * + % ; " ; ? ?n c U }
}
; ; ; ; ; ;
~
T@
$ ~
4@
~
) ?@
~
]@
~
V@
~
b@ d > @ 7
'@ \
d MbP?_ * + % ; " ; ? ?n U > @ 7
'@ c
d MbP?_ * + % ; " ; ? ?n U > @ 7
M s o D a t a S t o r e ]h8O5]h8O5 L G K P U D O S T V 2 = = 2 ]h8O5]h8O5 I t e m
- P r o p e r t i e s O P V 1 X 4 P E = = 2 ]h8O5]h8O5 I t e m
P r o p e r t i e s
? @ A B C D E F G H I J K L M N O P Q R S T U V W X Y Z [ \ ] ^ _ ` a b c d e f g h i j k l m n o p q r s t u v w x y z { | } ~
" ! # R o o t E n t r y F ]h8O5 W o r k b o o k S u m m a r y I n f o r m a t i o n ( D o c u m e n t S u m m a r y I n f o r m a t i o n 8
Oh +'0 l h p ( @ L
X d Life Cycle Cost Model Life Cycle Cost Model - Site=Perth,Divn=Facilities and Camps,FileNo= n ( DocType=Other,DocSec=OInternal Use Only SRWA pe= Microsoft Excel @ r(@ loo@ a
This value indicates the number of saves or revisions. The application is responsible for updating this value after each revision.
storeItem ds:itemID="{D88AB188-33F5-430E-9285-392AE2955CAF}" xmlns:ds="http://schemas.openxmlformats.org/officeDocument/2006/customXml"/> DocumentLibraryFormDocumentLibraryFormDocumentLibraryForm