Professional Documents
Culture Documents
fopblem
Pooblemy
How much doey a deyost d 4o,0oo gow to a
erd d to y atal d 6 intezet and
Cenneundi semianual be teim e the ame
afthe d to y
Sol Gen 4O,Ooo
I =67 P 0.oe6
Quolu annua
CoYemdiy, n ma4
1 o-4
3 30 o52.51 Loy
Problemy
helo y T-1s1.
24 18. 061.
N pt ule
Ct
n duab
duodnb nca
iCash
T Tntitvat
C0 di Cetily hcfo. sta
Proolo
20co
Sol
LooO
(to 41)
PV 18193-251
009010709
.32669
usoo
valur
Prever 4 Even cah fla (Annu
phn cTF (
rUFUACTF (VEPAn)
PNA pr vale A Annitj
CEFCahnble
T DitÉ o inlbies a
CTF tm nys t
19421.04 28
no 7:/5 C t*,o
0-1SC+o-15P
6251337,4
Effetfle Tftustrai
Lotbeomiak intetsE be C
the
ent 9ote
Foy
e
exan
ho t tne
quaiker annua Comneundip ment mean
Computtad ot theed
Cenuy month, T
Povbley
Ma depuosteA 1090 P).Ta baé at 1o
Te
a
RT1+ -l1255031)%
T11 n1
-2731/6
Dou blypeubd Pe
22
ule
ule 61
Rule OP 7Lntekeh
Re67 De0.35-+ T Tnkead r
Povolem
T you dposte o tdj a1o T ak a
gbler 1h Cot4 61 d
PP 0351
D
yath Ce R
pP
+3S
DP-5a
09 le 61 rg-et35
61
1
Invetnme pofaly Evarntr
fact enti
Co
felech
hanaciy te seo cHed
fytc (Cq-ty & debt)
J nnenfaf
Peue pro pr9 refmond
Le Vastable Cot
lO Fraed Co3
taunpj se dep tah
Lo: De pk gafibn,h
EBDT 25000
At ualae p val
Depcciatiby,
onet
Dep cafhnn 25000 odo 255.
EeT oo0
O0o
Tax 21)
EAT 6
33a
EfA
0-0.
Capital Cugeti TechniqusGroesf luaf
Tecnique t
Tosg brck fembd
ecna
etouvab Teckqere)
ye xRese
froßtab:
vaOe
Trde
Me
bity Facfo
thod,V/Dtoented
Pset
berefjl
Cost obb (PRCP)
Tntnnapali Metiuin MethdpR)
PayOnce ferod
Teis Catled Yag back retbd.
rebd qdn
vedme i tbe ost
Theragback
e e e cilatue totalne
Gh U
la olap .
otl intal ceh
At hat
Inertbs
hoin
hay
n e(raybaCk poijol),tLe
Ceveied alte meneytnvea
inheprejck.
Seps
h Payback feiod techni e
Terat sep dlolay yaez
Noibd degvn,A etotlbal Gpitel
Untom C
bac peubd Total ihal Cotl
Decisbn e
ACcd
Reget
Calcalad
Glclatad r
tBPstadard
ffandaud Ke
tRp
fure a oeet 2 bo,boo adyilos
Cofr
alt depcc/athon ty
Ore med bLahae faraf
(Phriybt
asaCk eud d
Jupgpz eu tlould le
.Calealete
aCCeles )
back
jeted 6acd On 6 ye lo dord
nelod,
Sel hsg o 0
tyt
Pornbt
12 lr
Pep cath methot)
K&PT
e FA epctibn 3 SSo
O2,69so
Tane1
31,20
eAT
Pepxcaf t6g7
EFA E 168,9
e P k
Tar
ShCe
Glcl ,59-
ec
Vetcai
CFAT e
iaddad Ge
2to
gt Glalaty Ch H deecafe
- d.i aceliy a pyefyquiny a
and redod
as folos ond alast e.
gpuesteCayh {lowy
60 Ooo
69 o0
Cumalhu
Annnol(ous Z{ C
3 2
2, oo
Cumula6L
aphal iesed
w pojecf sarld
eaCCene
SHata
Doracef Y
Sooo
2, oo0
oso
000
S
necf y Cuunlatre
3o00
,o00 10 TSobo
akO,baCcetly t PB 2,33
foj
PERy= ty
ACCownt Vat ch letiutn F) Aveye nefiu
oap vabute,
A cep Calald
T p>ede temined
Cu
eCek Calcalatad < pedetlmhed
1Y-0-y ate
6oo 0,poo
a
15o,o
e to cel este tawng e
perg
yakpaned
A pect Costs oo0 Od has s Grop val
ax dusp
du hnf ye royh
eyca
ODO
1O
2
stai4t
o0o
e
Sume a% tsx
bois and Celche
and depseh,
C
o
KCommed de prr cf Y hveste wha
wba, em
ne m
exect a
dupc cabw - oo
eRT 6,00o
aF 32,0 o
EAT 11,
A EAT
PA , 3,os 6
C (o%
invértmeE ha Caz
An
Captta avestmoitT.
I ke, and it aiumed
fouw S thopyhout
On amDun c Ca lo in the eah
that
eans d an tvermor wo moe than
Rans flas ina lalea yeah.
an ama ëdb Cash
ecinbn le
eject NeV zno
fvrr
lo"l% e yay an o, o 1, 0.93 f
Gin
F 55,oo
V 38/o0 6316
6608 aa
FUe1 oooX
1265
P 21 fvMCttnashn
NPV
C Casb UTF@s°h
15,0o
S
0- 26
PEC Coted, s a Jmal corpa that is Cutent
for te
anol efnduepop0sal
Coptal
yuwnchase egupmert
t Connpany ue tehee
to tvalndte
vabe bn gue projecfr. Tre
poeotv
poekd
S000 whi
budpet i Limited toArCd,
apita
1the m axim um Cait it can nie. TL
enenro
Hal in vitmet and projected net Cah Plae
'nbal
haKeck ake shoon beCo, T Gost atal
ys eac
1
ARC
heP d
PUTE
o 634
Ta
invetmas
Ltd
Ornd
t
os .
Poopcl
2,00,09o
ou ale
dakkenerpooecfr
11 tr 6ierk 5y
Pfoect
oeuis d
o-813,
Phaece
to Conmpore
0.91a2
Protc
ea 5,0
2
ao
Soo
S 2S O'ooo
eck A
P.lcofas
oO O;19
qy 66
2 jso O
o12 35 60
O 66 315o
So,ooO 3o
28
802 5
NPV PV ntal hvcyfA
1301s o,ooe
NPU 11 2s leject
Poe c
ea hlo
,ooo
12
o?%
0893 3S2
3135
DO )21563
2S635 A ept.
ck c
Parje et Cas PiicounLel
Yea ino
o-893
,o
6 Oo
1
o.1
63
oS 6
2,o
b Zdx/pbRpkgy hehr
Cost
Peciion nile
Pcjec& PILL
Sarnot
hwe hepajeestr mvd
A S,sbo
rdini
and
Can
yechve
Outlow
Juyyo huthen that fee Jum m
ds
l,s,4
Cahnlo he pre'cch
JLOunted
6,5oD 1so oo
and I 9 3ooo kvely.
Caleln donya6L4,
Acfr hhe
thhe th2
hate
proe 2
G,50,o . 1818181 7 aa C
CG
1
S,5
t.2 G 6661 1 qCay
1602-23
Exarye
A poeet
13
Gu n iovestmen lo,o00 and ew
Ca h Flows o 1o d ,000 tn
exNled
Rrd Sco
( poot Ond e (v Patos at
1o foCed a
nd
42pos
TToo oo
ulow
one
1211L
e d pryeessso cund
CD
initial Cosh Ctlay
9,°0 0,e,
tqene ate
hSsune a )o Date dcou a
Ad 20,0Do,
fle-xjb-3
1-1 -123
Dectt
Cquwty inoncinp
Copita yh
tlyoDu salosale dh shanc),
inuelves selCipa
Equity fhonCinp poltbn
a Compans quy in etian Catal.For tn
e ene d Compary ABC miylt n
noo
'ye Conlal t nd buuinon Eranmo
ou dedo tsgie p to% otshp
eCeranA ad Jell,ö to an hvesfor hetu
Equet phant Cat
heeece shan Cayui tal
Tyre d LeAages
Paxhulars AmeuË
Sales
CCn: Uaia ble CostE x*
Cona,bu-6iby
ODFred Cost
Ov tTeest
Cuni eb a /eer) x
LO o
nt Ta (PAT)
.
Poobt
oe PchDrjdend (f
NEeodnis aoailab to Guity
Shouloldeu PAT
L qaty shaes ()
Cainioc houc eg[ PAT
Onenathy uoy
DCre Ortahi letse
Dot l choge in Salea
AomnangpoduCe Ooet
eoe seg
yt
pre fe
ad
sy
ed ohoathy Cti
1 Sho Vaabt cost
90
Opepti cueape
Conti6thbn
3xo
p O-
SRI
fcbtula A
jaleE
2 32 a0
Vaia e Co 6
hxed 60, so
Lot
Opethhy
A D
Sales o Sooo
3,99
60,000 25900
Va able 3 Oo 0 Oo oo
Cohibdi 00o
ficed ceA
BTT
A
Po
2
Loveap
finan Gal
RTales(Vaxa blo +
out hxed cost)
ERTECIT-1les
(D ncoCe h,Calni
DFLab:0i
tl
t d hm to uehred fhanCia
(EBzr)
Contrb uhn
-eedcot
EIT
Tlene
e BT
OL
L
Combined
eRT
loeop
Com bined tovenape
2 maye denhed ay P
onal ux bxed ostT, both
Oneai aud Kia
S mern3te ehkc Salo Vbume ha
ni o Shote t R
Combned ovcsge CU= Opoab loehap (Ol)
hhan cial
oene
4 caT
Coynbined loneape (C)
de
Vak ia
x ed
ble Cost
Cost
59 t9/e
4 ho bov owd (o,oD o 107 pce) Ond
eg ty hane Cal /0,0000 ohos ezc)
Caleo
69 hkancd lovciap
c Canmbhe vcp
Sel
Sa les 2 0o,000
TorSoo
vala 6e
Cok
-12s0, o PoT Sooo
Cotrh tito
cd est
Jreat
O0, o00
S
BT ,0ooo
tutt 1ee
Do Con T
T
T CL
CL t2)
ya, oo
Oey
Sale
Cohn 200o0
CTT
T ,
BTT
DoLE
Con FLE
T 2
CU Canb
T
ajls tuunsue as 2.chs
A Conpa
ed
to
openathg cot
c o06valia b Opesi
utne ta ratrSY and
Coslcla Onent nne and Combined
aute
moul
ia b,D6
ired 1,5000
Areft
6o090
Kkain
aSnif
2980
Cu d(iab064
6,
6,990
akey 29 e 15,09oso
ad d ia)
TT
Co dun
pOL
FL
EDIT
1.o
Cohnbhn
CL
2t09
No-tenal Tntenme Acceurtip
ACCordli t Ojavai
Confonl Jtacth3tica
Ace
Pe pea
fo
Copuitrd
Pf D 3 pal h
Pnhany et fash-Irf
Tndian 6 1013- 1,0oo thon
)Met aCeont
accond
Jb ml dee Pftr
hetstmen
focy drc nemetr/fetlio
tro M f 1a eCon aefioy
ZntekaDmal
Pnvtme Proshb
L6efoxe bt
6l'e-de
Cconai sh7
foycham
Gpr
Eaxdh danbunc
23-02-2
Natonal Tcome AcCot
Nominsl Go-Un
Wen GPPi esbimaCod
n e bast
yeal matteE
JEa pn'ces, iti CalCed
Pp
U
sm
Msm
GDr a CuRs
omal P Ccu
prle
om a to ye..
Nemid(aDP ed pP
(Lallln a
20 6
oo
3 3 6 121 o
13o 250°
11.016a01
dellalorab 1 an idrcafin
otls be o o0 Copaud b e bis
T Jc C DP dc6lef [oo,the o
rext end t
on
eaD? defle gea ten1e
hod aen jfr ttake pole lourel
3 63-819 7n
acto Coyt
7
facsr cost1 Cost CL d oJ
dkprodh chm t an be defrl as te aef.
Coy t ncatled n Joodu dnd jpue prdned
tndustre) ad krm
Cojts
nen a a cAr
all e to tr te hacA
o
1'nchde
Coyf
faef
ih an
Pdu Chbn 9 paokuct
lConon
incudes lad, Labotu,
d
Copfale4
teal
matead anrtatun tt. Tey
a
uyed ho
saset pde oodue ag
poduue ag 9nnhy
nnhy
bet t-teamajt
CCone
Tea tclorntncOde
eprok't
medle s prduciy m o hdtrte
good C Jeute
Max tet pniey
Tche t e aneunt
a yeas
c trec. kd
mh D
GD P
he Ccon m per sTman
i
e tanT indi
Cowhg
r
non
le
onttas o
Stch
nakrCod gan bl
Ne Py
e dtpstciathb,
iNafiopd. cel
ohc
s dmesprdu
NPf etanol pyoclc
NPP relDomesfs paduct
t
de
wihA e dseshc
a mal nde dui
a aConi
et Pact ncorne m
ndsi
btal thon
Man,t dedtr (nachal y.
obmcd
eauned a rahn
1d drloytr Go? ty im eciy hCome
bf ens
an c
abond ard erCaA
Coe to ooCy ey eal hene.
m C
PPmp + Net dacho nCome fom
abrad
Dabnalnceme Aciulip
inCet Minor
ecenomi
Poce deleuminathon
(dovd aa 2M