Equipment Replacement Options Analysis -------------------------------------- Top 10 alternatives are shown as requested. Total enumerations were: 54 Alternative: 1 Total cost= 89000.00000000000 Year= 1 . Buy: Type=New. Cost= 38000.00000000000 . Running tot= 38000.00000000000 Year= 1 . O&M= 10000.00000000000 . Running tot= 48000.00000000000 Year= 2 . O&M= 13000.00000000000 . Running tot= 61000.00000000000 Year= 3 . O&M= 17000.00000000000 . Running tot= 78000.00000000000 Year= 4 . Buy: Type=Old. Cost= 10000.00000000000 . Trade-in= 12000.00000000000 . Net cost= -2000.000000000000 Year= 4 . O&M= 19000.00000000000 . Running tot= 95000.00000000000 Final trade-in= 6000.000000000000 . Running tot= 89000.00000000000 Alternative: 2 Total cost= 89000.00000000000 Year= 1 . Buy: Type=Old. Cost= 10000.00000000000 . Running tot= 10000.00000000000 Year= 1 . O&M= 19000.00000000000 . Running tot= 29000.00000000000 Year= 2 . Buy: Type=New. Cost= 38000.00000000000 . Trade-in= 6000.000000000000 . Net cost= 32000.00000000000 Year= 2 . O&M= 10000.00000000000 . Running tot= 71000.00000000000 Year= 3 . O&M= 13000.00000000000 . Running tot= 84000.00000000000 Year= 4 . O&M= 17000.00000000000 . Running tot= 101000.0000000000 Final trade-in= 12000.00000000000 . Running tot= 89000.00000000000 Alternative: 3 Total cost= 90000.00000000000 Year= 1 . Buy: Type=New. Cost= 38000.00000000000 . Running tot= 38000.00000000000 Year= 1 . O&M= 10000.00000000000 . Running tot= 48000.00000000000 Year= 2 . O&M= 13000.00000000000 . Running tot= 61000.00000000000 Year= 3 . Buy: Type=New. Cost= 38000.00000000000 . Trade-in= 16000.00000000000 . Net cost= 22000.00000000000 Year= 3 . O&M= 10000.00000000000 . Running tot= 93000.00000000000 Year= 4 . O&M= 13000.00000000000 . Running tot= 106000.0000000000 Final trade-in= 16000.00000000000 . Running tot= 90000.00000000000 Alternative: 4 Total cost= 91000.00000000000 Year= 1 . Buy: Type=New. Cost= 38000.00000000000 . Running tot= 38000.00000000000 Year= 1 . O&M= 10000.00000000000 . Running tot= 48000.00000000000 Year= 2 . O&M= 13000.00000000000 . Running tot= 61000.00000000000 Year= 3 . Buy: Type=Old. Cost= 10000.00000000000 . Trade-in= 16000.00000000000 . Net cost= -6000.000000000000 Year= 3 . O&M= 19000.00000000000 . Running tot= 74000.00000000000 Year= 4 . Buy: Type=Old. Cost= 10000.00000000000 . Trade-in= 6000.000000000000 . Net cost= 4000.000000000000 Year= 4 . O&M= 19000.00000000000 . Running tot= 97000.00000000000 Final trade-in= 6000.000000000000 . Running tot= 91000.00000000000 Alternative: 5 Total cost= 91000.00000000000 Year= 1 . Buy: Type=New. Cost= 38000.00000000000 . Running tot= 38000.00000000000 Year= 1 . O&M= 10000.00000000000 . Running tot= 48000.00000000000 Year= 2 . O&M= 13000.00000000000 . Running tot= 61000.00000000000 Year= 3 . O&M= 17000.00000000000 . Running tot= 78000.00000000000 Year= 4 . O&M= 23000.00000000000 . Running tot= 101000.0000000000 Final trade-in= 10000.00000000000 . Running tot= 91000.00000000000 Alternative: 6 Total cost= 91000.00000000000 Year= 1 . Buy: Type=Old. Cost= 10000.00000000000 . Running tot= 10000.00000000000 Year= 1 . O&M= 19000.00000000000 . Running tot= 29000.00000000000 Year= 2 . Buy: Type=Old. Cost= 10000.00000000000 . Trade-in= 6000.000000000000 . Net cost= 4000.000000000000 Year= 2 . O&M= 19000.00000000000 . Running tot= 52000.00000000000 Year= 3 . Buy: Type=New. Cost= 38000.00000000000 . Trade-in= 6000.000000000000 . Net cost= 32000.00000000000 Year= 3 . O&M= 10000.00000000000 . Running tot= 94000.00000000000 Year= 4 . O&M= 13000.00000000000 . Running tot= 107000.0000000000 Final trade-in= 16000.00000000000 . Running tot= 91000.00000000000 Alternative: 7 Total cost= 91000.00000000000 Year= 1 . Buy: Type=Old. Cost= 10000.00000000000 . Running tot= 10000.00000000000 Year= 1 . O&M= 19000.00000000000 . Running tot= 29000.00000000000 Year= 2 . Buy: Type=New. Cost= 38000.00000000000 . Trade-in= 6000.000000000000 . Net cost= 32000.00000000000 Year= 2 . O&M= 10000.00000000000 . Running tot= 71000.00000000000 Year= 3 . O&M= 13000.00000000000 . Running tot= 84000.00000000000 Year= 4 . Buy: Type=Old. Cost= 10000.00000000000 . Trade-in= 16000.00000000000 . Net cost= -6000.000000000000 Year= 4 . O&M= 19000.00000000000 . Running tot= 97000.00000000000 Final trade-in= 6000.000000000000 . Running tot= 91000.00000000000 Alternative: 8 Total cost= 92000.00000000000 Year= 1 . Buy: Type=New. Cost= 38000.00000000000 . Running tot= 38000.00000000000 Year= 1 . O&M= 10000.00000000000 . Running tot= 48000.00000000000 Year= 2 . Buy: Type=New. Cost= 38000.00000000000 . Trade-in= 22000.00000000000 . Net cost= 16000.00000000000 Year= 2 . O&M= 10000.00000000000 . Running tot= 74000.00000000000 Year= 3 . O&M= 13000.00000000000 . Running tot= 87000.00000000000 Year= 4 . O&M= 17000.00000000000 . Running tot= 104000.0000000000 Final trade-in= 12000.00000000000 . Running tot= 92000.00000000000 Alternative: 9 Total cost= 92000.00000000000 Year= 1 . Buy: Type=New. Cost= 38000.00000000000 . Running tot= 38000.00000000000 Year= 1 . O&M= 10000.00000000000 . Running tot= 48000.00000000000 Year= 2 . O&M= 13000.00000000000 . Running tot= 61000.00000000000 Year= 3 . Buy: Type=Old. Cost= 10000.00000000000 . Trade-in= 16000.00000000000 . Net cost= -6000.000000000000 Year= 3 . O&M= 19000.00000000000 . Running tot= 74000.00000000000 Year= 4 . O&M= 22000.00000000000 . Running tot= 96000.00000000000 Final trade-in= 4000.000000000000 . Running tot= 92000.00000000000 Alternative: 10 Total cost= 92000.00000000000 Year= 1 . Buy: Type=New. Cost= 38000.00000000000 . Running tot= 38000.00000000000 Year= 1 . O&M= 10000.00000000000 . Running tot= 48000.00000000000 Year= 2 . O&M= 13000.00000000000 . Running tot= 61000.00000000000 Year= 3 . O&M= 17000.00000000000 . Running tot= 78000.00000000000 Year= 4 . Buy: Type=New. Cost= 38000.00000000000 . Trade-in= 12000.00000000000 . Net cost= 26000.00000000000 Year= 4 . O&M= 10000.00000000000 . Running tot= 114000.0000000000 Final trade-in= 22000.00000000000 . Running tot= 92000.00000000000