Professional Documents
Culture Documents
DT-I1
imeealse c Hang HoniqDoliniien-
Hahods.ak
analyis ay tina 1oakue ah ena Lorngaudisg chbiquo-D:2ceue V
wT:
Aniodachon lo Ciband
t is that nenegiiz! cLci,_uohich u dncave
usik plannis cenhlinaah tha pi3nB behancial 32ortas
Monine Linanc
*Thotem nanco j dniua
uohich pan onde biniBh.
aom the Loln azel h»ie
Enanecanao_e Alirpaolad
nd nGsOy
ieeonAutaplal,amoldic.
Fivano ade odo olum bon n&ina_LAhih inQelLco
the
cp ion u3ae alrde an Waio depatmols uchas
picdudia pacbo20, hesroh 2 donlepnart ee
Fvan i 3ouisisn oh merey_a alhe n ekonit
hcsca
1)Alub ddoinod a"ihar 2 the, mahagemont cebE
_AtS_dloingkadihnehbg s Ae ploco23
iganiying the 4leus el founds_ hat tha lecsinsk 3 lpimucan
Caly_a is eliucdtona in Lhe pmeel elploiciithrasho
nat its_clligtions_að hay Hell duo"
s dalsinadas "the kam
Rolelid t laingmona ta cker 20
dco PE OP EiwAwce i
*Plic Livance
like nsinesS alsanimadien qauins ai ependilorg
Buma monayut urlka nsins3 eariktior then peiuo
ns-ilt galk.
o oeleith
ikhgacannondsairia! alla a8Sprira
Rialzel bat al kinanaad omigal es pulliepa
nit Sncatnad anaI8
ns lb lazal ta Andnidealg &iaStttiotl inic&tes._
3t coudh haul moaahaid ab aiik 2 oln an ieaglnau
noatieS
rtkdional tie
ancehsisul tianedoalesceith iSdss eb capik
bondionk dhe. guriyhond hes ate jrkestnigAhe pinpe
oundion alo the coteqy
Atanahonol Eikance
elic i s ecmngaic anbaction Oueha natish
vCapoiabionka urdioidud dwteadataorali
Coraud swikh loua.d mona aielg tinlvalioa loundasios
ranced Managenont
BuSii3 crhs horePialknie n doalisg_uth agi
e lumdisBopckiman_ mottiaels a enleying the-poncl
r u s nancial mohggemont 3tuclic3_oucio
paallom n idiiduasbsmkS laus cas! bun/2
oSeckdprolallo. stAa88 ackihe8.
OBTECTIES CF FuoACE
Rrucdualing Paaßial!l4
he plannine & nkiol abinance
aindat MBorin palilalilk a he conn hnchis
******
t ia bus
thatmanyganasalb monay
0ncanso Rlitakat, bbei huneds ham ta le
Eianci Decisiong.
Undothi Brqal, He compag dacidas_ vahare thoy con 2oike hnda
h e ud nadgo6 uon onkicda aguiy & lohoul the huus.
uidont Beeiiens:
Yau nacdsa docida has kaggan haua much nasg
Aloue all teaana ltusan. adeaind paals
tha. bumaunt paiel vcon. e giuen out sa dinidovt Jz the
Liquidg lisians
lhenit conbt iquid mdans the pismhas
plona anaaPau is rcpansas un ko
houee ora Keloas a het tha omoleeneiab.
MeotalB.daetina_Rollems
he Peectcost_830,000 & leecaShnlplsusse 21g00D
he a ab ba psajoct_isGurscalke tho PBP
PBP=iginelnuoasknant aual_coh iblaue
3eco/19.c0o
6418.
Dep(2eeg.cms12.5/1
Anudl colh_nee
PeP ainad Anustnnd Annl sash Aaplas
20,09 coo/ h eoo oo air
, ooo
Dep Ceo.eo0.x12/1eo) 12ce0=
20.oe0
PePz oiigina! Antuestnant LAnnual caSh Anplau.
ee eoe/29.0
hoed A
Laghploue Lumalstiue teh flo.
2b,oeo - b%.eoe
78o0
1 ,00D -
PBP Mo as bepoo Rcouey 7 + Anttale 2eccui12. ls..
Casn louodyika
Gu4ndP3
2 4 + 75ce0-6200)x12 m3
S, o oo
2 + O8 X 2
2 t o . 96 2.9643
sho end ap 2 R gd umuleke inploet 263,o02 3*a
ceood jnetnend s#1s,coe, Hence u2Rrae 9 12,o00 rom the g * .
cashildlae d 21sere Lizpee /1Gc0axr mls
Recomadasions
while.contpipa aejad B, an lei3A PBP o2
paaiet A e Ketonmend the mgk la epl p2Gs A a the
PBP ad. 2,a y
*
LalainPgjed saqusiaob an dnlial ausplauscb 2 25c00.ha kash
unoleln basae tsooo, Goo,tlecoo, 2 12,ce Zao
22000 ecdialycale PBP.
Cash snplae Cumusediue te3h inllen..
S,ooo Speo
Sooo 13.coo
23, ooo
12po0o 35 ooo
3c00 Ls,000
33,eoo
khuub PB
33o,000-2-2.00e yJ2
6, oeo
Pejecl-
Lagh tlou Lumulstine lsh 9pls
looo
2
Sooo 19poo
5. Soco
ocoo
t h e ond sh 5th tha pigjocl gdl F2goc0 úruastnant 2egoc4
hsdyeo tho FBP b accaata5 4R inpreiect x
Pject .
20co
2 toeo bo00
6ooo
12, 00o
8o00
20,oc0
ni
Z29c0o haopera the PBP i8_occlaty
ota 4yaB in Prgjee Y.
Henco thepgiect y ShalelLo pacaacl ankaol kE a
ib_PBPB lssaCyas)_ahilh compai usith Piajt
Y.
12) X Lkd is p3educina ticala pastl ly manual lalo &is censicl
lasoplac ik ly tha_ ruus pnoching. heia ala 2
altinatiue_mblals RA
tha ha machind. Bepaaa aatateret ay paahilalsll hatainq the
PBP hom the halleoni
nlpoination.
Particles Machinel)_Machine (U)
Estimat lje algmechine
tat a mat O,00
S oeo
&tindad heing in Diad ueqa boc SOpoo
Addk.onalcst ap ncisilenanel
Addihanal co%k do &pauisien 12,coo
I8,Ceo
Pacbtallt, ttamant
Particdes Machine ahine l
E3timaielBaueings Pt
o00
20.00a
tal
Adolhional cøsk pa:
mainonano
Suphui2sn-
Total Addkiohal CB) 29evo 28,00g
Aet dauwinasG) Arual
Cashinleo=CA-B).
PBP igiml naeskmat/Annual tash Alpla
PAPea ee()=aeceo/49,ee
24
PBL macl N) =}Seaoo /bo coo
23438
et As PEPin abo ab mac C3 bss bon acD honea
mac CM) u8Aacammandecd
13A
A_Cempy paepesiyatexpnd its p3oduction dan ga ahe bel.
an autamotic maecs 2 L48,00 Lsikha estnateol hao
62 an ardiny mac ceiting t Janeco hauiga alimatd lie
l Sy mo anrual als g_tost oo_Etunalad as ollet&
Peatialati Automatic mac () Adivey mac ) .
So oeo
Lests
Hatriel
Ldoa 12,co0
Veaalke eshade 24oee 20, o0o
lampato. the compaatiue paokitaliluks a the paopesals
wnda the PeP mdlhed ua r tac.
on
eticlas3 odinaly mak
Anmta Amt
Ests 1seeeo
Matasial Seooo-
Lalca bo, po o
Siallh cuolhiads 20 c0o OO.
Prata csh illaue
PEP= ddita Sngestmont/Annuanlcagh Alace
,29,2e/pooo
by18
AS PBPj8 n cose ao oikney moc Vs8 Than aulainalic
mc hence idisay_mac8 pidper20o
Hoilb
Acausln,Rab.ab Retai CARe) wilhae Pralbns
1Apsag9 Rakoab adtisns Pohan p.a uit niathed
A piajaek
0qyukas an Enusinad ab2 so0, ooo has.a
paa alpta dp Tazs8 dang the Sylá
oo ading tohOcoa,
Ebeoco;2ecoo, 2seoo2L22wo uirg ARR melhool
nlehe
dcae Patuash letisni an the inuactmo molhod.
B)Thoolsn pa unit sineRnOnt
a) AReaesate asstisn kal
poaMtalapA Tazie1op
MAAusthont jn ~ke paoectx
halal plt Lqcoo420,cco4ao4 Secco t20o
et insagkhd in thapagjad Z4eo0
Ol=SAap alA
9eeco- 20 eao
24eaeo
8o,oooS
2%09e
Ag atea Retan=ALsa Annual pal xjoo
ok noetnank in the paajet
Aag Anual l o t z l e t
caooo
bKolan a wnikalp nmaiment Hothao
1O,ooee
i e i a d sat al telan 124whih plt shaddle undsth
Eeldian
Paatieeloa8 Prnyet Ae)
atl PalakCalta dosltao booo
hecol1go opcexs) 2co0
20,o00 3 eoo
AyaFnucLnant (ecooe1eceo
Aegaanan AugAneste 13%
t Anlakthaath
A)= SooxL00
10cc0
B Zoo0
ISooo
ata a asq aluin ara Aug eethet_3 hoighoa utaso ol6 ptA|