BlenderDOUBLE CONE BLENDER -CHALLENGERInterest Rate9.739.73%First Cost, Php4,500,000.00

YearMarket Value, PhpAOC, Php/yearCapital Recovery, Php/yearAW of AOC, Php/yearTotal AW of Costs, Php/year50000AOCCapital recovery13,600,000.00-1,056,300.00-1,337,850.00-1,056,300.00-2,394,150.00140000-5000-$14,865.00-5000-$19,865.0022,880,000.00-1,256,300.00-1,210,271.69-1,151,660.70-2,361,932.39232000-7000-$13,447.46-5954-$19,401.0732,304,000.00-1,456,300.00-1,103,028.94-1,243,937.41-2,346,966.35325600-9000-$12,255.88-6876-$19,132.2541,843,200.00-1,656,300.00-1,012,592.69-1,333,143.36-2,345,736.05420480-11000-$11,251.03-7768-$19,019.4651,474,560.00-1,856,300.00-936,080.64-1,419,297.00-2,355,377.65516384-13000-$10,400.90-8630-$19,030.8761,474,560.00-2,056,300.00-832,650.62-1,502,421.83-2,335,072.45613107-15000-$9,679.30-9461-$19,140.5271,179,648.00-2,256,300.00-790,747.06-1,582,546.28-2,373,293.34710486-17000-$9,064.67-10262-$19,327.138943,718.40-2,456,300.00-751,889.30-1,659,703.56-2,411,592.8688349-19000-$8,543.01-11034-$19,577.059754,974.72-2,656,300.00-716,784.61-1,733,931.43-2,450,716.0396711-21000-$8,089.22-11776-$19,865.5410603,979.78-2,856,300.00-685,490.83-1,805,271.99-2,490,762.83105369-23000-$7,701.86-12490-$20,191.5811483,183.82-3,056,300.00-657,788.99-1,873,771.48-2,531,560.4712386,547.06-3,256,300.00-633,353.15-1,939,479.94-2,572,833.0913309,237.65-3,456,300.00-611,830.31-2,002,451.02-2,614,281.3414247,390.12-3,656,300.00-592,877.72-2,062,741.63-2,655,619.351man/shift/day340.00Pesos/worker15197,912.09-3,856,300.00-576,179.24-2,120,411.67-2,696,590.91Workers321days (excluding shutdown operation 6 weeks)DepreciationEnergy1,056,300.009kW300000.00MIXER-DEFENDER1,056,300.00Interest Rate9.73%First Cost1,000,000.00

YearMarket Value, PhpAOC, Php/yearCapital Recovery, Php/yearAW of AOC, Php/yearTotal AW of Costs, Php/year150001800,000.00-1,247,800.00-297,300.00-1,247,800.00-1,545,100.00112000-20000($3,291.90)2640,000.00-1,647,800.00-268,949.26-1,438,521.40-1,707,470.6729600-80003512,000.00-2,047,800.00-245,117.54-1,623,074.82-1,868,192.3637680-120004409,600.00-2,447,800.00-225,020.60-1,801,486.73-2,026,507.335327,680.00-2,847,800.00-208,017.92-1,973,794.01-2,181,811.93Energy 1,247,800.006262,144.00-3,247,800.00-193,585.50-2,140,043.66-2,333,629.17Depreciation7209,715.20-3,647,800.00-181,293.86-2,300,292.57-2,481,586.43Worker8167,772.16-4,047,800.00-170,790.31-2,454,607.12-2,625,397.441,247,800.009134,217.73-4,447,800.00-161,784.65-2,603,062.86-2,764,847.5010107,374.18-4,847,800.00-154,037.54-2,745,743.99-2,899,781.531185,899.35-5,247,800.00-147,351.18-2,882,742.96-3,030,094.131268,719.48-5,647,800.00-141,561.66-3,014,159.89-3,155,721.551354,975.58-6,047,800.00-136,532.87-3,140,102.05-3,276,634.9211443,980.47-6,447,800.00-132,151.43-3,260,683.26-3,392,834.6921535,184.37-6,847,800.00-128,322.66-3,376,023.34-3,504,346.003162,666.67salvage valuemarket valueannual op. cost yearlymaint. Cost

MillerHAMMER MILLInterest Rate9.73%First Cost5,000,000.00YearMarket Value, PhpAOC, Php/yearCapital Recovery, Php/yearAW of AOC, Php/yearTotal AW of Costs, Php/yearAOCEnergy1,208,800.0014,000,000.00-1,208,800.00-1,486,500.00-1,208,800.00-2,695,300.00Depreciation23,200,000.00-1,408,800.00-1,344,746.32-1,304,160.70-2,648,907.02Labor32,560,000.00-1,608,800.00-1,225,587.71-1,396,437.41-2,622,025.121,208,800.0042,048,000.00-1,808,800.00-1,125,102.99-1,485,643.36-2,610,746.3551,638,400.00-2,008,800.00-1,040,089.60-1,571,797.00-2,611,886.6161,310,720.00-2,208,800.00-967,927.51-1,654,921.83-2,622,849.3471,048,576.00-2,408,800.00-906,469.30-1,735,046.28-2,641,515.588838,860.80-2,608,800.00-853,951.56-1,812,203.56-2,666,155.139671,088.64-2,808,800.00-808,923.24-1,886,431.43-2,695,354.6710536,870.91-3,008,800.00-770,187.70-1,957,771.99-2,727,959.6911429,496.73-3,208,800.00-736,755.88-2,026,271.48-2,763,027.3612343,597.38-3,408,800.00-707,808.32-2,091,979.94-2,799,788.2713274,877.91-3,608,800.00-682,664.36-2,154,951.02-2,837,615.3914219,902.33-3,808,800.00-660,757.14-2,215,241.63-2,875,998.7815175,921.86-4,008,800.00-641,613.30-2,272,911.67-2,914,524.97CLASSIFIER MILLInterest Rate9.73%First Cost950,000.00YearMarket Value, PhpAOC, Php/yearCapital Recovery, Php/yearAW of AOC, Php/yearTotal AW of Costs, Php/yearAOC1760,000.00-1,600,000.00-282,435.00-1,600,000.00-1,882,435.00Energy1,600,000.0011kW300000 for labor2608,000.00-2,000,000.00-255,501.80-1,790,721.40-2,046,223.20Depreciation3486,400.00-2,400,000.00-232,861.67-1,975,274.82-2,208,136.48Labor4389,120.00-2,800,000.00-213,769.57-2,153,686.73-2,367,456.301,600,000.005311,296.00-3,200,000.00-197,617.02-2,325,994.01-2,523,611.036249,036.80-3,600,000.00-183,906.23-2,492,243.66-2,676,149.897199,229.44-4,000,000.00-172,229.17-2,652,492.57-2,824,721.748159,383.55-4,400,000.00-162,250.80-2,806,807.12-2,969,057.929127,506.84-4,800,000.00-153,695.42-2,955,262.86-3,108,958.2710102,005.47-5,200,000.00-146,335.66-3,097,943.99-3,244,279.651181,604.38-5,600,000.00-139,983.62-3,234,942.96-3,374,926.571265,283.50-6,000,000.00-134,483.58-3,366,359.89-3,500,843.4701352,226.80-6,400,000.00-129,706.23-3,492,302.05-3,622,008.2711441,781.44-6,800,000.00-125,543.86-3,612,883.26-3,738,427.1221533,425.15-7,200,000.00-121,906.53-3,728,223.34-3,850,129.863

Sheet3