Abdullah mohammed Alkzman 219033103

3
 intr est rate Per month 11
15
F p Iti F l 1 0 015

F l 1956 1 1.1956 1 0.19568

19.564
ia item I ia 1
71 1

6 ia
C
1 0.0225

F P Iti Is Fief
10000
1
1
9.31
0 0931 10931
f
a is I I e 1 3.0454
Per quarter
6 in e tis
e 1 12.7540 Per Year
 i ite
Per quarter
Itf
I 2

i ite
Per quarter
stg
I 2.013
i ite
2.0186 Per quarter
if
it l

i e I e
08111 2.0201 Per quarter
I 6 5208 per month
2,31 o

N 12 6 72 month

rite
is oof I
A 250 37 A
 Per day F
i
j o 0137
Af
N 30 365 10950 day
F 31 311 1 76246

quarter

N 4121 8 quarters
iTffter

a
tf
1500 407 511 14.2168
 tf
tagged
1
F A
MI 5001 4 101907 89
 O 630000 650000

215500 53000 162500

215500 53000 162500

215500 162300 53000

 105000 20000 85000
15000 15000 85000 70000
25000 70000 25000 45000
35000 45000 35000 10000
10000 45000 35000
45000
35000 45000 80000
45000
80000 35000 115000
35000

Period should occurs somewhere

Payback
between N 3 andN Y
100000

50000
no t t t t t t
o
t 2 3 4 5 6

Payback Period
Inthffnnualfenef É 4 Year

850000 15 12750
8275010 15 12413
701631015 10524

45687 o 15 6853

7540 o 15 1131

36329 0 15 5449
cost of funds un recover t beginging balance
x int rest rat
1 83000 12750 15000 82750
2 82750 12113 25000 70163
3 100000
75000
4
5
6
2508
25000
75000
IT
100000 I 1 I 1 I 7
I 2 3 4 5 6

A.PL tE J 5ooo iFI 1 235.37

 a Be P A FIIIT Fs
3
I.t jo
3859.62

6 I s 235
37111444 o o 1 to 54

Pr 233 37 1 0 101 194 83

Pr 235 37 40 54 194 83
 Option A

ft
53 17.8171 it

Pa 178 47
option B
Pcash 35020 17817 it
0915 1 15845

Option G
P lease 1507 76 5 13 76
É e 395 1
00,11
option B is better 21 3 36

A
1 1
20000011
41
a A p
FYI a
on_
Op A127732

II
625 54 634 o3
60xboopy 12 bb409 872.05

7 494o
intrestpayment En fing
balance
totalmortgagepayment I00
84704 74940 100000
59644
A on tooooo
1 451 54 600.84

P F it

0.1254 37360 1 0 125

PW 12 inflow 35560 1
3 12
31850 1 0 12 34400 1 0

106056
12 outflow 76000
Pw
106065 76000 30065 70 Accept
Pw
 BBB Et If A
N
F P Iti 76000 1 0.12 85120 76000 9120
Endingbalance 85170 35566 49 560

option A
if 1 76000 were left in the investment pool for 4 Year
76000 It o 12 119587
Option B
if 76000withdrawal form the investment Pool were
invested in the Project
0.1213 3736011 0.12743185011 to 12
35650 1

34400 1 0 1210 166896 investment Pool

The net benefit of investment pool in the Projet
166896 119587 47309 125
47309 1 0
PwC12 1
Pm 30065

11
857
13 1594kW
I HP 0.7457kW
15 HP 15 0.7457
11 1855kW
Required input Power at 85 efficiency rating
Required total kwh per
year
52638kWh yr
13.1594kW X 4000 hours Year
Total annual energy cost to operate the motor
52638kWh x o 85,1kWh 4211 Yr

th
operating the motor

Pull oh
Phy
1000 42111 15,5 26875
Pw 104 1000

421 fight
26875
 4 15 19 1 0.1552611 0.1553
Pw 15 1 1.5 to

811 0 15 13 i to 15 218 1 0.15 14 1 0.1557

8
16 1 0.15 13.91 million
Fw 15 1 13.91 million to 15 18.40 million
CECI0
IF IT I to I 5
tooo o 1 t o o 3 8 55
I 3 855
 constraction cost
P 2000000
Maintenance costs
Pa 30000 0.05 1000000

Renovation costs is 1 0.05 1 107.8934

P3
18,1 463423

P P Pet Ps 3463423

P F Iti
 Project A
1000 450 Ito 105 t 60011
0.105
PwC10 1 3
500 Ito 10 283
Project B
1054207511 0.101
Pw 10 1 4000 1400 1 0
3
2110 1 0.107 579

Project B is better choice

modified Project A
105
PwC10 1 1000 450 Ito 105 t 60011 0
3
449311 0 101 283
P w 15 A 300 80 9 0 1 t o 155

36 2

t
3 64 ef gi
 PwC's 12500 5000
1 1 5
5000 200011 0.1553 11000 1 1 52

x 34359

Pw Ib 15000 4000

4000 150011
0.1554 11000
ftp.jg
31031 Project B is better
T

Los
Pw 15 300000 6000000
film
1600000 1 0.1555 2208470

Pw 15 lease 630000 630000

fila
800000 1 0.1553 2180210

The drill option is better option

 Model A
Four replacment occur in 12 Year
The PW for
first investment cycle is
PW 15 1

22601
12500 5000
ftp 2000 170.155

with four replacment cycles the total Pw is

Pw 15 22601 1 1 0.15 1 0 155411 0.157

53657
 Model B
Three replacment occur in 12 Year The
Pw for
first investment cycle is
PW 115 1 15000 Yooo
ftp 1500 Ito 15
25562
with three replacment cycles the
total Pw is
Pw 15 25562 1 11 0 15 it o 1558

48534
model I is better choice