iow casting company npv excel solution

7/26/2019 IOW Casting Company NPV Excel Solution

http://slidepdf.com/reader/full/iow-casting-company-npv-excel-solution 1/11

Masn cnr mgy nt`br prnlbkts `bap pabmsb imfa ib. F kmg `bap fg mgy knursbs Cfgmgkb, Imgmhbibgt, [trmtbhy

Imrebgh, @uimg _bsnurkbs, Nrhmgfmng !b`m"fnr, #kngnifks, #$kba, %fssbrtmng, &M'[FI, Ngafgb (bs

mg) mgy nt`br efg) nc prnlbkts.

Kmpftma Knst

Imk`fgb knst $?24,444[`fppfgh k`mrhbs $?4,444

Fgstmaamtfng $;4,444

Zntma Kmpftma Knst $;44,444

[mavmhb Smaub mt bgj nc : Vrs $?2,444

Jbprbkfmtfng - IMK_[ ;-Vrs

Vbmr = ? ; :

_mtb ;;;;! :::2! ":#"! :"!

Mgguma jbprbkfmtfng $66,664 $=;;,;4 $::,:;4 $??,?;4

!gkn"b Injba%gfts snaj mggumaa& ",;24

_bvbgub pbr ugft ' Vr " $?44

(nst pbr ugft ' Vr " $"44

)gguma fgcamtfng ;!

*bt +nrfgh kmpftma -! nc smabs. "2!

/m _mtb :4!

=)(( "?!

nr cuaa sbt nc mgs+br, abmsb mfa b mt mamurmrmmhmfakn

mailto:[email protected]

mailto:[email protected]



#bt nr%fg& Kmpftma

Vbmr 4 = ? ; :

_bvbgub $?4,444 $?#,"44 $?#3,::; $?82,4;3

*bt =nrfgh (mpftma $:4,244 $:","2 $:?,833 $::,?22 4

'$:4,44( '$=,?=( '$=,?=( '$=,?)6( $::,?

M*tbr-tm+ smam&b maub

Vbmr :

*bt 0nn Smaub $4

[mam&b maub $?,444

(mpftma 6mfg $?2,444

/m ng (mpftma 6mfg -$"4,444.

.nst-tm+ smam&b maub $=,444

/pbrmtfg& Injba

Vbmr 4 = ? ; :

_bvbgub $?4,444 $?#,"44 $?#3,::; $?82,4;3

<bss5 1pbrmtfgh (nst -$";2,444. -$";8,424. -$":;,???. -$":,2"#.!ZJM $=;,444 $=;6,44 $=:;,??? $=:,=)

<bss5 9bprbkfmtfng -$88,884. -$";;,;24. -$::,:;4. -$??,?;4.

/pbrmtfg& .rn*ft $;,4=4 $,44 $6),6? $=?,?))

<bss5 /m -$":,44:. -$?,?#4. -$;8,2". -$24,""2.

/pbrmtfg& .rn*ft m*tbr tm+ $?=,44 $;,:?4 $6,? $,=;

)jj5 9bprbkfmtfng $88,884 $";;,;24 $::,:;4 $??,?;4

Kms *an2 *rn" npbrmtfngs $=?4,66 $=;,4 $=4;,4 $6,:4;

<bss5 Fgftfma fgvbstbgt -$;44,444.

<bss5 Fgkrbbgtma *=( -$:4,244. -$",?"2. -$",?2". -$",?#8.

)jj5 )ctbr'tm smavmhb vmaub $"2,444

)jj5 _bknvbr& nc *=( $::,?22

.rn3bkt8s #bt 0rbb Kms 0an2 '$;:4,44( $==6,)= $=;,=6 $=4?,:= $=,)Jfsknugtbj 0rbb Kms 0an2 '$;:4,44( $=4,6: $=4),4; $?,)6) $66,6

#. mt =? $:,6;6

!__ =)<?

I!__ =<

.rn*ftm5faft1 !gjb+ '.!( =<

.m15mk% pbrfnj 'Vbmrs( ?<?

Jfsknugtbj .m15mk% 'Vbmrs( ;<

K0 jub tn #K nr !gkrb"bgtma#K

_b"mr%s[fgkb t`b *S fs pnsftfvb mgj IF__fs nrb t`mg =)((, t`b prn7bkt fs

prncftm>ab mgj `bgkb s`nuaj >bkngsfjbrbj



[bgsftfft1 Mgma1sfs

9gft [mabs #. I!__ #.

";24 $:3,8;8 "2! $?2,444 $:3,8;8

":#2 $?,244

"3?4 $;4,444

"22 $;?,244

"?"2 $??,244"4#4 $?4,444

8:2 $",244

[kbgmrfn Mgma1sfs

[kbgmrfns .rn5m5faft1 #.

=nrst ?2! -$"4,238.0msb 24! $:3,8;8

0bst ?2! $?;3,23"

+pbktbj #. $,=)

[tmgjmrj Jbfmtfng $=?=,6)

Knb**fkfbgt n* mrfmtfng ?<=6

[mam&bmaub

1c t`b t`rbb vmrfm>abs tbstbj m>nvb, *S mgj IF__ nc t`b prn7bkt fs nst sbgsftfvb tn k`mghb fg ugft smabmccbktbj >& k`mghb fg smavmhb vmaub Dbgkb, kmutfngmr& bmsurbs s`nuaj >b tmbg fc t`brb fs mg& strbssfgftfmtbj tn rbstnrb t b̀ anst nr jbkafgfgh smabs /`b pant nc ugft smabs fs uk` stbbpbr t`mg t`b pants cnr nt`b

nr sbgsftfvb vmrfm>ab fg nvbrmaa prn7bkt kngsfjbrmtfn

[fgkb t`b knbccfkfbgt nc vmrfmtfng mt ?"8 fs uk` m>nvb t`b rmghb ncmvbrmhb prn7bkt (1S, t`b gb+ prn7bkt pnssbss vbr& `fh` rfs

7fbg, rfs%1 gmturb n* tb prn3bkt, tb rfs% mj3ustbj MKK2nuaj 5b =< #n2 tb #. mt = MKK fs $),:?= mgj I!__fs =<< [fgkb #. fs pnsftfb mgj I!__ fs stfaa f&br tmg

MKK, tb prn3bkt snuaj 5b mkkbptbj<

*'+ IF__ + F



,



I!__ MKK #. I!__

"2! "?4! $:3,8;8 "2!

";?!

"::!

"23!

"4#!83!

#:!

s, njbrmtba& sbgsftfvb tn k`mghb fg =)(( mgj fs abmst>sbrvbj fg ugfts snaj mgj bccbktfvb bmsurbs s`nuaj >br t+n vmrfm>abs mgj `bgkb ugfts smabs fs t`b nst krftfkma

*'+ IF__

*'+ IF__



Kmpftma Knst

Imk`fgb knst $?24,444

[`fppfgh k`mrhbs $?4,444





Vbmr = ? ; :

_mtb ;;;;! :::2! ":#"! :"!


!gkn"b Injba

%gfts snaj mggumaa& ",444

_bvbgub pbr ugft ' Vr " $"24


)gguma fgcamtfng ;!


/m _mtb :4!

=)(( "?!

#bt nr%fg& Kmpftma

Vbmr 4 = ? ; :

_bvbgub $"24,444 $"2:,244 $"28,";2 $"3;,848

*bt =nrfgh (mpftma $??,244 $?;,"2 $?;,#4 $?:,2#3 4

'$??,44( '$( '$6( '$=( $?:,)

M*tbr-tm+ smam&b maub Vbmr :

*bt 0nn Smaub $4

[mam&b maub $?,444




/pbrmtfg& Injba

Vbmr 4 = ? ; :

_bvbgub $"24,444 $"2:,244 $"28,";2 $"3;,848

<bss5 1pbrmtfgh (nst -$"44,444. -$"4;,444. -$"43,484. -$"48,?;.

!ZJM $4,444 $=,44 $;,4: $:,;

<bss5 9bprbkfmtfng -$88,884. -$";;,;24. -$::,:;4. -$??,?;4.

/pbrmtfg& .rn*ft '$:6,664( '$)=,)4( $),= $;?,:4

<bss5 /m $"8,883 $;?,:4 -$;,::3. -$"?,83;.

/pbrmtfg& .rn*ft m*tbr tm+ '$?6,66:( '$:6,==4( $,=6 $=6,:::

)jj5 9bprbkfmtfng $88,884 $";;,;24 $::,:;4 $??,?;4

Kms *an2 *rn" npbrmtfngs $6,66 $):,?:4 $:6,66 $:=,:


<bss5 Fgkrbbgtma *=( -$??,244. -$32. -$382. -$"3.





)jj5 _bknvbr& nc *=( $?:,2#3

.rn3bkt8s #bt 0rbb Kms 0an2 '$;??,44( $6,;?= $);,: $:),)); $)=,?4

Jfsknugtbj 0rbb Kms 0an2 '$;??,44( $=,)6: $,4= $;:,6: $=,:?

#. mt =? '$=4,6(

!__ -<4

I!__ =<?

.rn*ftm5faft1 !gjb+ '.!( 4<6

.m15mk% pbrfnj 'Vbmrs( '4<(

Jfsknugtbj .m15mk% 'Vbmrs( 4<6

[bgsftfft1 Mgma1sfs

9gft [mabs #. I!__ #. I!__

"444 -$"4,238. "?! $?2,444 -$"4,238. "?!

""44 $?,244

"?44 $;4,444

";44 $;?,244

844 $??,244

#44 $?4,44444 $",244

[mam&bmaub

* '+ IF__ *'+ IF__



MKK #. I!__

"?4! -$"4,238. "?!

";?!

"::!

"23!

"4#!

83!#:!

*'+ IF__



Kmpftma Knst

Imk`fgb knst $?24,444

[`fppfgh k`mrhbs $?4,444





Vbmr = ? ; :

_mtb ;;;;! :::2! ":#"! :"!


!gkn"b Injba

%gfts snaj mggumaa& ?,444

_bvbgub pbr ugft ' Vr " $??4


)gguma fgcamtfng ;!


/m _mtb :4!

=)(( "?!

#bt nr%fg& Kmpftma

Vbmr 4 = ? ; :

_bvbgub $::4,444 $:2;,?44 $:33,83 $:#4,#44

*bt =nrfgh (mpftma $33,444 $3,8#4 $4,4"8 $?,"?4 4

'$,444( '$=,6)4( '$?,4;6( '$?,=4=( $?,=?4

M*tbr-tm+ smam&b maub Vbmr :

*bt 0nn Smaub $4

[mam&b maub $?,444




/pbrmtfg& Injba

Vbmr 4 = ? ; :

_bvbgub $::4,444 $:2;,?44 $:33,83 $:#4,#44

<bss5 1pbrmtfgh (nst -$?44,444. -$?43,444. -$?"?,"#4. -$?"#,2:2.

!ZJM $?:4,444 $?:,?44 $?:,= $??,?:

<bss5 9bprbkfmtfng -$88,884. -$";;,;24. -$::,:;4. -$??,?;4.

/pbrmtfg& .rn*ft $=:4,4=4 $==;,)4 $?=4,=) $?:4,4?:

<bss5 /m -$23,44:. -$:2,2:4. -$#:,4:. -$83,4"4.

/pbrmtfg& .rn*ft m*tbr tm+ $):,44 $),;=4 $=?,==? $=::,4=

)jj5 9bprbkfmtfng $88,884 $";;,;24 $::,:;4 $??,?;4

Kms *an2 *rn" npbrmtfngs $=);,66 $?4=,4 $=4,:? $=,?:


<bss5 Fgkrbbgtma *=( -$33,444. -$",8#4. -$?,4;8. -$?,"4".





)jj5 _bknvbr& nc *=( $?,"?4

.rn3bkt8s #bt 0rbb Kms 0an2 '$;,444( $=)?,4= $=66,?= $=),::= $?;,;

Jfsknugtbj 0rbb Kms 0an2 '$;,444( $=?,=: $=6,=; $==6,)6; $==,4=)

#. mt =? $?;,=

!__ ;)<)

I!__ ?<6

.rn*ftm5faft1 !gjb+ '.!( ?<?

.m15mk% pbrfnj 'Vbmrs( ;<=

Jfsknugtbj .m15mk% 'Vbmrs( :<

[bgsftfft1 Mgma1sfs

9gft [mabs #. I!__ #. I!__

?444 $?;3,23" ?38! $?2,444 $?;3,23" ?38!

??44 $?,244

?:44 $;4,444

?344 $;?,244

"#44 $??,244

"344 $?4,444":44 $",244

[mam&bmaub

* '+ IF__ *'+ IF__



MKK #. I!__

"?4! $?;3,23" ?38!

";?!

"::!

"23!

"4#!

83!#:!

*'+ IF__

iow casting company npv excel solution

Documents