Year

Net Income

2019

543,169,113.69

2020

590,864,720.77

2021

641,333,904.33

2022

694,783,369.97

2023

751,441,333.32

2024

811,560,368.84

2025

875,420,676.74

2026

943,333,831.27

2027

1,015,647,083.25

2028

1,092,748,300.69

2029

1,175,071,644.19

2030

1,239,520,779.30

2031

1,306,688,803.28

2032

1,376,661,303.82

2033

1,449,523,112.25

Total Investment

967,184,556.38
4,855,760,906.00

Present Worth

53,064,108,695.63

PRESENT WORTH NET INCOME

48,208,347,789.63

AVERAGE NET INCOME

12363864654.9909
7,508,103,748.99

Initial Cost

Service Year

Purchased Equipment

972,464,602.42

9.5

Buildings

437,609,071.09

9.5

Yard Improvements

97,246,460.24

9.5

Piping

282,014,734.70

9.5

Instrumentation

252,840,796.63

9.5

Electrical

145,869,690.36

9.5

Service Facilities

534,855,531.33

9.5

Installation

243,116,150.60

9.5

Engineering and Supervision

291,739,380.72

9.5

Construction Expenses

330,637,964.82

9.5

Contractor's Fee

184,768,274.46

9.5

3,773,162,657.37

Period
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

CN at the beginning
3,773,162,657.37
3,622,236,151.08
3,332,457,258.99
2,932,562,387.91
2,463,352,405.84
1,970,681,924.68
1,497,718,262.75
1,078,357,149.18
733,282,861.44
469,301,031.32
281,580,618.79
157,685,146.52
81,996,276.19
39,358,212.57
17,317,613.53
6,927,045.41
2,493,736.35
797,995.63
223,438.78
53,625.31
10,725.06
1,716.01
205.92
16.47
0.66

Total

d
150,926,506.29
144,889,446.04
133,298,290.36
117,302,495.52
98,534,096.23
78,827,276.99
59,908,730.51
43,134,285.97
29,331,314.46
18,772,041.25
11,263,224.75
6,307,405.86
3,279,851.05
1,574,328.50
692,704.54
277,081.82
99,749.45
31,919.83
8,937.55
2,145.01
429.00
68.64
8.24
0.66
0.03

DN
150,926,506
289,778,892
399,894,871
469,209,982
492,670,481
472,963,662
419,361,114
345,074,288
263,981,830
187,720,413
123,895,472
75,688,870
42,638,064
22,040,599
10,390,568
4,433,309
1,695,741
574,557
169,813
42,900
9,009
1,510
189
16
1

102,364,695

204,729,390

307,094,085

409,458,780

46,064,113

92,128,226

138,192,338

184,256,451

10,236,470

20,472,939

30,709,409

40,945,878

29,685,762

59,371,523

89,057,285

118,743,046

26,614,821

53,229,641

79,844,462

106,459,283

15,354,704

30,709,409

46,064,113

61,418,817

56,300,582

112,601,165

168,901,747

225,202,329

25,591,174

51,182,348

76,773,521

102,364,695

30,709,409

61,418,817

92,128,226

122,837,634

34,803,996

69,607,993

104,411,989

139,215,985

19,449,292

38,898,584

58,347,876

77,797,168

397,175,017

794,350,033

1,191,525,050

1,588,700,066

CN

period
3,622,236,151.08
3,332,457,258.99
2,932,562,387.91
2,463,352,405.84
1,970,681,924.68
1,497,718,262.75
1,078,357,149.18
733,282,861.44
469,301,031.32
281,580,618.79
157,685,146.52
81,996,276.19
39,358,212.57
17,317,613.53
6,927,045.41
2,493,736.35
797,995.63
223,438.78
53,625.31
10,725.06
1,716.01
205.92
16.47
0.66
0.00

Co
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

d
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37

150,926,506
150,926,506
150,926,506
150,926,506
150,926,506
150,926,506
150,926,506
150,926,506
150,926,506
150,926,506
150,926,506
150,926,506
150,926,506
150,926,506
150,926,506
150,926,506
150,926,506
150,926,506
150,926,506
150,926,506
150,926,506
150,926,506
150,926,506
150,926,506
150,926,506

Depreciation (Straight Line Method)

614,188,170

716,552,865

818,917,560

921,282,255

276,384,677

322,448,789

368,512,902

414,577,015

61,418,817

71,655,287

81,891,756

92,128,226

148,428,808

178,114,569

207,800,331

237,486,092

267,171,854

133,074,104

159,688,924

186,303,745

212,918,566

239,533,386

92,128,226

107,482,930

122,837,634

138,192,338

337,803,494

394,104,076

450,404,658

506,705,240

127,955,869

153,547,043

179,138,216

204,729,390

230,320,564

153,547,043

184,256,451

214,965,860

245,675,268

276,384,677

208,823,978

243,627,974

278,431,970

313,235,967

97,246,460

116,695,752

136,145,044

155,594,336

175,043,628

1,985,875,083

2,383,050,100

2,780,225,116

3,177,400,133

3,574,575,149

511,823,475
230,320,564
51,182,348

76,773,521
281,502,911

174,019,982

Dn

Cn
150,926,506.29
301,853,012.59
452,779,518.88
603,706,025.18
754,632,531.47
905,559,037.77
1,056,485,544.06
1,207,412,050.36
1,358,338,556.65
1,509,265,062.95
1,660,191,569.24
1,811,118,075.54
1,962,044,581.83
2,112,971,088.13
2,263,897,594.42
2,414,824,100.72
2,565,750,607.01
2,716,677,113.31
2,867,603,619.60
3,018,530,125.90
3,169,456,632.19
3,320,383,138.49
3,471,309,644.78
3,622,236,151.08
3,773,162,657.37

3,622,236,151.08
3,471,309,644.78
3,320,383,138.49
3,169,456,632.19
3,018,530,125.90
2,867,603,619.60
2,716,677,113.31
2,565,750,607.01
2,414,824,100.72
2,263,897,594.42
2,112,971,088.13
1,962,044,581.83
1,811,118,075.54
1,660,191,569.24
1,509,265,062.95
1,358,338,556.65
1,207,412,050.36
1,056,485,544.06
905,559,037.77
754,632,531.47
603,706,025.18
452,779,518.88
301,853,012.59
150,926,506.29
0.00

od)

10

11

12

13

14

15

1,023,646,950

1,126,011,645

1,228,376,340

1,330,741,035

1,433,105,730

1,535,470,425

460,641,128

506,705,240

552,769,353

598,833,466

644,897,579

690,961,691

102,364,695

112,601,165

122,837,634

133,074,104

143,310,573

153,547,043

296,857,616

326,543,377

356,229,139

385,914,900

415,600,662

445,286,423

266,148,207

292,763,028

319,377,848

345,992,669

372,607,490

399,222,311

153,547,043

168,901,747

184,256,451

199,611,155

214,965,860

230,320,564

563,005,823

619,306,405

675,606,987

731,907,569

788,208,152

844,508,734

255,911,738

281,502,911

307,094,085

332,685,259

358,276,433

383,867,606

307,094,085

337,803,494

368,512,902

399,222,311

429,931,719

460,641,128

348,039,963

382,843,959

417,647,956

452,451,952

487,255,948

522,059,945

194,492,921

213,942,213

233,391,505

252,840,797

272,290,089

291,739,381

3,971,750,166

4,368,925,182

4,766,100,199

5,163,275,216

5,560,450,232

5,957,625,249

16

17

18

19

20

21

1,637,835,120

1,740,199,815

1,842,564,510

1,944,929,205

2,047,293,900

2,149,658,595

737,025,804

783,089,917

829,154,030

875,218,142

921,282,255

967,346,368

163,783,512

174,019,982

184,256,451

194,492,921

204,729,390

214,965,860

474,972,185

504,657,946

534,343,708

564,029,469

593,715,231

623,400,993

425,837,131

452,451,952

479,066,773

505,681,593

532,296,414

558,911,235

245,675,268

261,029,972

276,384,677

291,739,381

307,094,085

322,448,789

900,809,316

957,109,898

1,013,410,481

1,069,711,063

1,126,011,645

1,182,312,227

409,458,780

435,049,954

460,641,128

486,232,301

511,823,475

537,414,649

491,350,536

522,059,945

552,769,353

583,478,762

614,188,170

644,897,579

556,863,941

591,667,937

626,471,933

661,275,930

696,079,926

730,883,922

311,188,673

330,637,965

350,087,257

369,536,549

388,985,841

408,435,133

6,354,800,265

6,751,975,282

7,149,150,299

7,546,325,315

7,943,500,332

8,340,675,348

22

23

24

25

2,252,023,290

2,354,387,985

2,456,752,680

2,559,117,375

1,013,410,481

1,059,474,593

1,105,538,706

1,151,602,819

225,202,329

235,438,799

245,675,268

255,911,738

653,086,754

682,772,516

712,458,277

742,144,039

585,526,055

612,140,876

638,755,697

665,370,518

337,803,494

353,158,198

368,512,902

383,867,606

1,238,612,810

1,294,913,392

1,351,213,974

1,407,514,556

563,005,823

588,596,996

614,188,170

639,779,344

675,606,987

706,316,396

737,025,804

767,735,213

765,687,919

800,491,915

835,295,911

870,099,908

427,884,425

447,333,717

466,783,009

486,232,301

8,737,850,365

9,135,025,382

9,532,200,398

9,929,375,415

Average Depreciation
5,163,275,216

Initial Cost

Service Year

Purchased Equipment

972,464,602.42

9.5

60,315,653

60,315,653

Buildings

437,609,071.09

9.5

27,142,044

27,142,044

Yard Improvements

97,246,460.24

9.5

6,031,565

6,031,565

Piping

282,014,734.70

9.5

17,491,539

17,491,539

Instrumentation

252,840,796.63

9.5

15,682,070

15,682,070

Electrical

145,869,690.36

9.5

9,047,348

9,047,348

Service Facilities

534,855,531.33

9.5

33,173,609

33,173,609

Installation

243,116,150.60

9.5

15,078,913

15,078,913

Engineering and Supervision

291,739,380.72

9.5

18,094,696

18,094,696

Construction Expenses

330,637,964.82

9.5

20,507,322

20,507,322

Contractor's Fee

184,768,274.46

9.5

11,459,974

11,459,974

234,024,734

234,024,734

3,773,162,657.37

Period
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

Total

Cn at the Beginning
3,773,162,657.37
3,744,864,051.35
3,685,320,952.62
3,592,053,225.39
3,463,296,739.51
3,298,283,937.14
3,097,538,262.72
2,863,155,957.24
2,599,037,472.87
2,311,019,998.95
2,006,855,140.58
1,695,975,717.29
1,389,007,892.89
1,097,014,163.30
830,501,659.18
598,296,107.31
406,453,470.18
257,437,027.83
149,797,154.21
78,524,313.81
36,090,470.11
13,976,465.83
4,280,060.85
922,273.74
104,990.96

d
28,298,606.02
28,086,367.33
27,639,795.88
26,940,290.74
25,974,620.99
24,737,029.95
23,231,443.45
21,473,583.24
19,492,702.58
17,332,580.22
15,051,352.97
12,719,766.68
10,417,517.26
8,227,573.11
6,228,737.37
4,487,202.74
3,048,388.76
1,930,769.94
1,123,474.13
588,929.98
270,677.44
104,823.07
32,100.33
6,917.03
787.43

127,869,185

203,529,140

288,268,290

383,176,138

489,472,927

608,525,332

57,541,133

91,588,113

129,720,730

172,429,262

220,262,817

273,836,399

12,786,918

20,352,914

28,826,829

38,317,614

48,947,293

60,852,533

37,082,064

59,023,451

83,597,804

111,121,080

141,947,149

176,472,346

33,245,988

52,917,576

74,949,755

99,625,796

127,262,961

158,216,586

19,180,378

30,529,371

43,240,243

57,476,421

73,420,939

91,278,800

70,328,052

111,941,027

158,547,559

210,746,876

269,210,110

334,688,932

31,967,296

50,882,285

72,067,072

95,794,034

122,368,232

152,131,333

38,360,755

61,058,742

86,480,487

114,952,841

146,841,878

182,557,600

43,475,523

69,199,908

98,011,219

130,279,887

166,420,795

206,898,613

24,295,145

38,670,537

54,770,975

72,803,466

92,999,856

115,619,813

496,132,436

789,693,063

1,118,480,964

1,486,723,414

1,899,154,958

2,361,078,287

Dn
28,298,606.02
28,086,367.33
27,639,795.88
26,940,290.74
25,974,620.99
24,737,029.95
23,231,443.45
21,473,583.24
19,492,702.58
17,332,580.22
15,051,352.97
12,719,766.68
10,417,517.26
8,227,573.11
6,228,737.37
4,487,202.74
3,048,388.76
1,930,769.94
1,123,474.13
588,929.98
270,677.44
104,823.07
32,100.33
6,917.03
787.43

28,298,606.02
59,543,098.73
93,267,727.23
128,756,485.88
165,012,802.37
200,745,674.43
234,382,305.48
264,118,484.37
288,017,473.92
304,164,858.38
310,879,423.29
306,967,824.40
291,993,729.59
266,512,504.12
232,205,551.87
191,842,637.13
149,016,442.35
107,639,873.61
71,272,840.41
42,433,843.69
22,114,004.28
9,696,404.98
3,357,787.11
817,282.78
104,990.96

Cn
3,744,864,051.35
3,685,320,952.62
3,592,053,225.39
3,463,296,739.51
3,298,283,937.14
3,097,538,262.72
2,863,155,957.24
2,599,037,472.87
2,311,019,998.95
2,006,855,140.58
1,695,975,717.29
1,389,007,892.89
1,097,014,163.30
830,501,659.18
598,296,107.31
406,453,470.18
257,437,027.83
149,797,154.21
78,524,313.81
36,090,470.11
13,976,465.83
4,280,060.85
922,273.74
104,990.96
0.00

Depreciation (Straight Line Method)

10

11

741,864,025

891,203,361

1,058,463,417

1,245,794,680

333,838,811

401,041,512

476,308,538

560,607,606

74,186,402

89,120,336

105,846,342

124,579,468

215,140,567

258,448,975

306,954,391

361,280,457

192,884,646

231,712,874

275,200,488

323,906,617

111,279,604

133,680,504

158,769,513

186,869,202

408,025,214

490,161,848

582,154,879

685,187,074

185,466,006

222,800,840

264,615,854

311,448,670

222,559,207

267,361,008

317,539,025

373,738,404

252,233,768

303,009,143

359,877,562

423,570,191

140,954,165

169,328,639

201,108,049

236,700,989

2,878,432,416

3,457,869,040

4,106,838,058

4,833,683,360

period

Co
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

d
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37

Dn
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02
28,298,606.02

28,298,606.02
59,993,044.76
95,490,816.14
135,248,320.10
179,776,724.52
229,648,537.48
285,504,968.00
348,064,170.18
418,130,476.61
496,604,739.82
584,495,914.62
682,934,030.39
793,184,720.05
916,665,492.48
1,054,963,957.59
1,209,858,238.52
1,383,339,833.16
1,577,639,219.15
1,795,254,531.47
2,038,983,681.26
2,311,960,329.03
2,617,694,174.53
2,960,116,081.48
3,343,628,617.28
3,773,162,657.37

Method)

12

13

14

15

16

1,455,605,695

1,690,594,032

1,953,780,968

2,248,550,338

2,578,692,031

655,022,563

760,767,314

879,201,436

1,011,847,652

1,160,411,414

145,560,570

169,059,403

195,378,097

224,855,034

257,869,203

422,125,652

490,272,269

566,596,481

652,079,598

747,820,689

378,457,481

439,554,448

507,983,052

584,623,088

670,459,928

218,340,854

253,589,105

293,067,145

337,282,551

386,803,805

800,583,132

929,826,717

1,074,579,533

1,236,702,686

1,418,280,617

363,901,424

422,648,508

488,445,242

562,137,584

644,673,008

436,681,709

507,178,209

586,134,291

674,565,101

773,607,609

494,905,936

574,801,971

664,285,529

764,507,115

876,755,291

276,565,082

321,212,866

371,218,384

427,224,564

489,951,486

5,647,750,097

6,559,504,842

7,580,670,158

8,724,375,311

10,005,325,082

Cn
3,744,864,051.35
3,713,169,612.61
3,677,671,841.23
3,637,914,337.27
3,593,385,932.85
3,543,514,119.89
3,487,657,689.37
3,425,098,487.19
3,355,032,180.76
3,276,557,917.55
3,188,666,742.75
3,090,228,626.98
2,979,977,937.32
2,856,497,164.89
2,718,198,699.78
2,563,304,418.85
2,389,822,824.21
2,195,523,438.22
1,977,908,125.90
1,734,178,976.11
1,461,202,328.34
1,155,468,482.84
813,046,575.89
429,534,040.09
0.00

17

18

19

20

21

22

2,948,450,728

3,362,580,469

3,826,405,778

4,345,890,125

4,927,712,593

5,579,353,757

1,326,802,828

1,513,161,211

1,721,882,600

1,955,650,556

2,217,470,667

2,510,709,191

294,845,073

336,258,047

382,640,578

434,589,012

492,771,259

557,935,376

855,050,711

975,148,336

1,109,657,676

1,260,308,136

1,429,036,652

1,618,012,590

766,597,189

874,270,922

994,865,502

1,129,931,432

1,281,205,274

1,450,631,977

442,267,609

504,387,070

573,960,867

651,883,519

739,156,889

836,903,064

1,621,647,901

1,849,419,258

2,104,523,178

2,390,239,569

2,710,241,926

3,068,644,566

737,112,682

840,645,117

956,601,445

1,086,472,531

1,231,928,148

1,394,838,439

884,535,218

1,008,774,141

1,147,921,733

1,303,767,037

1,478,313,778

1,673,806,127

1,002,473,248

1,143,277,359

1,300,977,965

1,477,602,642

1,675,422,282

1,896,980,277

560,205,638

638,890,289

727,017,098

825,719,124

936,265,393

1,060,077,214

11,439,988,826

13,046,812,219

14,846,454,420

16,862,053,684

19,119,524,860

21,647,892,578

23

24

25

6,309,191,861

7,126,610,538

8,042,119,455

2,839,136,338

3,206,974,742

3,618,953,755

630,919,186

712,661,054

804,211,946

1,829,665,640

2,066,717,056

2,332,214,642

1,640,389,884

1,852,918,740

2,090,951,058

946,378,779

1,068,991,581

1,206,317,918

3,470,055,524

3,919,635,796

4,423,165,700

1,577,297,965

1,781,652,634

2,010,529,864

1,892,757,558

2,137,983,161

2,412,635,837

2,145,125,233

2,423,047,583

2,734,320,615

1,198,746,454

1,354,056,002

1,528,002,696

24,479,664,421

27,651,248,886

Average Depreciation
9,335,031,705
31,203,423,486

Initial Cost

Service Year

Purchased Equipment

972,464,602.42

9.5

74,804,969

74,804,969

Buildings

437,609,071.09

9.5

33,662,236

33,662,236

Yard Improvements

97,246,460.24

9.5

7,480,497

7,480,497

Piping

282,014,734.70

9.5

21,693,441

21,693,441

Instrumentation

252,840,796.63

9.5

19,449,292

19,449,292

Electrical

145,869,690.36

9.5

11,220,745

11,220,745

Service Facilities

534,855,531.33

9.5

41,142,733

41,142,733

Installation

243,116,150.60

9.5

18,701,242

18,701,242

Engineering and Supervision

291,739,380.72

9.5

22,441,491

22,441,491

Construction Expenses

330,637,964.82

9.5

25,433,690

25,433,690

Contractor's Fee

184,768,274.46

9.5

14,212,944

14,212,944

290,243,281

290,243,281

3,773,162,657.37

Period
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

Total

CN at the beginning
3,773,162,657.37
3,482,919,376.03
2,957,802,300.88
2,302,535,329.61
1,636,571,265.04
1,057,476,817.41
618,217,216.33
325,277,366.13
153,130,575.44
64,079,256.18
23,660,033.05
7,644,010.68
2,140,322.99
513,677.52
104,316.05
17,653.49
2,444.33
270.76
29.99
2.58
0.17
0.01
0.00
0.00
0.00

Dn
290,243,281.34
525,117,075.16
655,266,971.27
665,964,064.56
579,094,447.63
439,259,601.08
292,939,850.20
172,146,790.69
89,051,319.26
40,419,223.13
16,016,022.37
5,503,687.69
1,626,645.47
409,361.47
86,662.56
15,209.16
2,173.57
240.76
27.41
2.42
0.16
0.01
0.00
0.00
0.00

71,812,771

68,820,572

65,828,373

62,836,174

59,843,976

56,851,777

32,315,747

30,969,257

29,622,768

28,276,278

26,929,789

25,583,300

7,181,277

6,882,057

6,582,837

6,283,617

5,984,398

5,685,178

20,825,703

19,957,966

19,090,228

18,222,491

17,354,753

16,487,015

18,671,320

17,893,349

17,115,377

16,337,405

15,559,434

14,781,462

10,771,916

10,323,086

9,874,256

9,425,426

8,976,596

8,527,767

39,497,024

37,851,315

36,205,605

34,559,896

32,914,187

31,268,477

17,953,193

17,205,143

16,457,093

15,709,044

14,960,994

14,212,944

21,543,831

20,646,172

19,748,512

18,850,852

17,953,193

17,055,533

24,416,342

23,398,994

22,381,647

21,364,299

20,346,952

19,329,604

13,644,426

13,075,909

12,507,391

11,938,873

11,370,355

10,801,838

278,633,550

267,023,819

255,414,088

243,804,356

232,194,625

220,584,894

Dn
290,243,281.34
525,117,075.16
655,266,971.27
665,964,064.56
579,094,447.63
439,259,601.08
292,939,850.20
172,146,790.69
89,051,319.26
40,419,223.13
16,016,022.37
5,503,687.69
1,626,645.47
409,361.47
86,662.56
15,209.16
2,173.57
240.76
27.41
2.42
0.16
0.01
0.00
0.00
0.00

Cn
3,482,919,376.03
2,957,802,300.88
2,302,535,329.61
1,636,571,265.04
1,057,476,817.41
618,217,216.33
325,277,366.13
153,130,575.44
64,079,256.18
23,660,033.05
7,644,010.68
2,140,322.99
513,677.52
104,316.05
17,653.49
2,444.33
270.76
29.99
2.58
0.17
0.01
0.00
0.00
0.00
0.00

Period
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37

Depreciation (Straight Line Method)

3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37
3,773,162,657.37

10

11

12

13

53,859,578

50,867,379

47,875,180

44,882,982

41,890,783

38,898,584

24,236,810

22,890,321

21,543,831

20,197,342

18,850,852

17,504,363

5,385,958

5,086,738

4,787,518

4,488,298

4,189,078

3,889,858

15,619,278

14,751,540

13,883,802

13,016,065

12,148,327

11,280,589

14,003,490

13,225,519

12,447,547

11,669,575

10,891,604

10,113,632

8,078,937

7,630,107

7,181,277

6,732,447

6,283,617

5,834,788

29,622,768

27,977,059

26,331,349

24,685,640

23,039,931

21,394,221

13,464,894

12,716,845

11,968,795

11,220,745

10,472,696

9,724,646

16,157,873

15,260,214

14,362,554

13,464,894

12,567,235

11,669,575

18,312,257

17,294,909

16,277,561

15,260,214

14,242,866

13,225,519

10,233,320

9,664,802

9,096,284

8,527,767

7,959,249

7,390,731

208,975,163

197,365,431

185,755,700

174,145,969

162,536,238

150,926,506

Dn
290,243,281.34
278,633,550.08
267,023,818.83
255,414,087.58
243,804,356.32
232,194,625.07
220,584,893.82
208,975,162.56
197,365,431.31
185,755,700.06
174,145,968.80
162,536,237.55
150,926,506.29
139,316,775.04
127,707,043.79
116,097,312.53
104,487,581.28
92,877,850.03
81,268,118.77
69,658,387.52
58,048,656.27
46,438,925.01
34,829,193.76
23,219,462.51
11,609,731.25

Cn
3,482,919,376.03
3,204,285,825.95
2,937,262,007.12
2,681,847,919.55
2,438,043,563.22
2,205,848,938.15
1,985,264,044.34
1,776,288,881.78
1,578,923,450.47
1,393,167,750.41
1,219,021,781.61
1,056,485,544.06
905,559,037.77
766,242,262.73
638,535,218.94
522,437,906.41
417,950,325.12
325,072,475.10
243,804,356.32
174,145,968.80
116,097,312.53
69,658,387.52
34,829,193.76
11,609,731.25
0.00

14

15

16

17

18

19

35,906,385

32,914,187

29,921,988

26,929,789

23,937,590

20,945,391

16,157,873

14,811,384

13,464,894

12,118,405

10,771,916

9,425,426

3,590,639

3,291,419

2,992,199

2,692,979

2,393,759

2,094,539

10,412,852

9,545,114

8,677,376

7,809,639

6,941,901

6,074,164

9,335,660

8,557,689

7,779,717

7,001,745

6,223,773

5,445,802

5,385,958

4,937,128

4,488,298

4,039,468

3,590,639

3,141,809

19,748,512

18,102,803

16,457,093

14,811,384

13,165,675

11,519,965

8,976,596

8,228,547

7,480,497

6,732,447

5,984,398

5,236,348

10,771,916

9,874,256

8,976,596

8,078,937

7,181,277

6,283,617

12,208,171

11,190,823

10,173,476

9,156,128

8,138,781

7,121,433

6,822,213

6,253,695

5,685,178

5,116,660

4,548,142

3,979,624

139,316,775

127,707,044

116,097,313

104,487,581

92,877,850

81,268,119

20

21

22

23

24

25

17,953,193

14,960,994

11,968,795

8,976,596

5,984,398

2,992,199

8,078,937

6,732,447

5,385,958

4,039,468

2,692,979

4,488,316,232

1,795,319

1,496,099

1,196,880

897,660

598,440

997,403,607

5,206,426

4,338,688

3,470,951

2,603,213

1,735,475

2,892,470,461

4,667,830

3,889,858

3,111,887

2,333,915

1,555,943

2,593,249,379

2,692,979

2,244,149

1,795,319

1,346,489

897,660

1,496,105,411

9,874,256

8,228,547

6,582,837

4,937,128

3,291,419

5,485,719,839

4,488,298

3,740,248

2,992,199

2,244,149

1,496,099

2,493,509,018

5,385,958

4,488,298

3,590,639

2,692,979

1,795,319

2,992,210,821

6,104,086

5,086,738

4,069,390

3,052,043

2,034,695

3,391,172,264

3,411,107

2,842,589

2,274,071

1,705,553

1,137,036

1,895,066,854

69,658,388

58,048,656

46,438,925

34,829,194

23,219,463

28,728,216,085

Average Depreciation
32,489,769,011