Upload
shredevil
View
217
Download
0
Embed Size (px)
Citation preview
8/3/2019 Evaluating Capital Investments
1/39
;,:,93,3/:8913
,59,3;08920398
8/3/2019 Evaluating Capital Investments
2/39
3974/:.943
,47574548,894,9074705,3/4507,94380307,3;4;08:-89,39,,24:39841.,59,3;0892039849452,3,02039:8:,706:7089,990-08:-0.90/94,3:2-07419089,3/0;,:,94390.36:089,9,70572,713,3.,33,9:70
489.425,308,;0,0/0;0450/.,59,,:947,943574.088 9,92:89-01440/03706:08931:3/8
3;0892039574548,8574;/00.0039455479:3908
1474507,94382,3,07894314729452,3,078,-4:99074507,943847,3,94388970398455479:3908,3/897,90./0.843
8/3/2019 Evaluating Capital Investments
3/39
8/3/2019 Evaluating Capital Investments
4/39
,3,3903;0892039!,333
!74.088,8.,.9;908
7,3,943, /090723345,79.5,903
1472:,93,3/0;,:,93850.1.5,38,3/5740.9574548,8
!74-02/013943 90,88:25943894-02,/0904-0.9;0894-08,9810/,3/90,9073,9;0894-005470/
!74.0/:70894-01440/30;,:,93,9073,9;08,3/2,3,5078:,8;0.,80949452,3,020391479043070.42203/0/
8/3/2019 Evaluating Capital Investments
5/39
,3,3903;0892039!,333
!74.088
W 7;078413;08920398
3.70,83/02,3/902489.42243
55479:3994,//705,.047:57,/0,1,.950.04106:520394788902
;03983901728.425099;04770:,94703;7432039
2574;3901728.425099;0548943974:,30/806:03.0413;0892039
8/3/2019 Evaluating Capital Investments
6/39
,3,3903;0892039!,333
!74.088
W 98905831472:,93800.93,3/24394733;0892039574548,8 ;,:,90 9008934507,9438897:.9:70,3/
317,897:.9:70 470.,89 9,94507,9438.,5,.9,3/.425099;0
300/8
0130 ,9073,9;081472009394800300/8
!071472 13,3.,,3,808410,.,9073,9;0 88088 06:,9,9;088:081470,.,9073,9;0
$00.9,3//0103/90,9073,9;094-05:78:0/
2502039 90.4803,9073,9;0
:/9,.9:,708:98
8/3/2019 Evaluating Capital Investments
7/39
8/3/2019 Evaluating Capital Investments
8/39
3,3.,3,8841
!745480/3;08920398
W 4:72,47.43.0738147,8808839013,3.,,997,.9;03088415745480/3;0892039
$0.:79 48,1082243048443
-0,-094099-,.#0.4250380 42:.247009-,.9,3
3;0890/
!70/.9,-9 48:70.,3-0,-4:9,39.5,90/
709:7381742983;08920395943;,:0 ,91:9:70455479:390898
3;08920394503:59420
8/3/2019 Evaluating Capital Investments
9/39
0,8:70841$0.:79
W %02489.4224320,8:70:80/5,-,.
14.,8,19079,,;07,0
3;089203939,5,-,.892,90/
8/3/2019 Evaluating Capital Investments
10/39
:207.,,250
%03;0892039706:70/.438898412433
/0570.,-05:7.,80/06:520395:82433389,,943,3/89,79:5.48989,9,7094-0050380/,83.:770/$9,79330,7,;094-0850390,.0,732,39,33701:7-83,3/:5/,939806:52039
0570.,9438.,.:,90/43,897,930-,884;079006:520398050.90/090,710920
507,932,738,705740.90/943.70,807,/:,,85740.90/8,08,3/574/:.9430;0878094901,.98
.,5,.92930,7
3.4209,08,70.,.:,90/,88:23,507.039.42-30/10/07,5:889,909,7,90
8/3/2019 Evaluating Capital Investments
11/39
:207.,,250
,814806:,9490,.9:,.,897,38,.9438/:73
900,74507,932,7308806:5203970,90/.48980883.4209,08%070147030,7905,3984507,9357419-014709,08806:,94984507,932,7308806:52039389,,943.4898088/0570.,943
243253,48841243%870/:.0909,085,/-90.47547,943-,88:239017284907-:8308808,7057419,-0%070147090309.,814,19079,8243
%003/419006:520398:801:104..:78,99003/410,798,88:20/34994,;0,38,;,0;,:083.090574/:.99574/:.088094-0.4204-84090
8/3/2019 Evaluating Capital Investments
12/39
8/3/2019 Evaluating Capital Investments
13/39
0,78
5,-,.892,90/
8/3/2019 Evaluating Capital Investments
14/39
0,8:7041#0.4250380
W 4891728,399420,8:7098050.90/0,73380307,93,-942:.2470.,8905740.9709:739,3,83;0890/39
8/3/2019 Evaluating Capital Investments
15/39
W 88:2390.425,38,;07,0.48941.,59,8507.03990708/:,3.42041905740.98
,;309.,814 39,3;0892039
8/3/2019 Evaluating Capital Investments
16/39
#0.4250380 %0..:2:,90/,8
,,3.0
W $00%,-0
W %,3394,..4:3990920;,:041
2430,99003/410,7905740.98940890-,3
8/3/2019 Evaluating Capital Investments
17/39
8/3/2019 Evaluating Capital Investments
18/39
#0.4250380 %009!708039',:0
W $00%,-0W %05740.90/3;0892039,8,30,9;0
5708039;,:041
W %,93:2-07.,3,84-0.,.:,90/174290570;4:89,-0
8/3/2019 Evaluating Capital Investments
19/39
8/3/2019 Evaluating Capital Investments
20/39
#0.4250380 %039073,#,9041
#09:73
W $00%,-0
W ##41905740.98,-4:9
3;089203939,
!'3/09!7419,-
3/09!7419,-
8/3/2019 Evaluating Capital Investments
21/39
8/3/2019 Evaluating Capital Investments
22/39
0,8:70841!70/.9,-9
W %700,5574,.08
$00394,880889034,-0 :3.079,39,884.,90/9903;0892039
9073900;,:,943574.0/:70947010.990/11070393/84178,884.,90/9,5740.9
$:0893,894,880889025,.941430
850.1..,:8041:3.079,3931,943 4390,997,.9;0308841,33;0892039
8/3/2019 Evaluating Capital Investments
23/39
!70/.9,-9 5.90,8:7390
25,.941&3.079,39
W 5574,.08147.,7,.9073,3/20,8:7390:3.079,39,884.,90/9,5745480/3;0892039
425:9343047247020,8:7084180.:79,3/
70.4250380-,80/4390050.90/;,:0841905740.983;0892039.,81487,90414-8408.03.0,3/8443,3/9031440/-,80389;9,3,8841900;,7,9433948020,8:708/:094.,308390573.5,;,7,-08,3/903430.,3/09072304-,.,30:8706:70/347/0794.,:80905740.988:22,720,8:708941,4:98/090,..059,-07,30
8/3/2019 Evaluating Capital Investments
24/39
!70/.9,-9 5.90,8:7390
25,.941&3.079,39
34907,5574,.894,880888:-0.9;090574-,-9/897-:94341,900
;,7,-08,3/:809080574-,-9/897-:943894/0907230974:4390,7482:,94390708:9357419,-9/897-:94341904;07,20,8:70%8,5574,.8.,0/78,3,88$420.425,308,;0,/4590/4397000;08,70,880880/1470,.;,7,-0459289.24890,3/5088289.,3/,70:80/940892,909007,30410,.8:22,720,8:70
8/3/2019 Evaluating Capital Investments
25/39
!70/.9,-9 /:893903,3.,
#0;0!74.0/:708
W 425,3088420920824/190713,3.,0;,:,943574.0/:70834304194,8
%4706:709,9/11070399508415740.982009/1107039:7/07,90870.4339,9/1107039
9508413;08920395740.98:8:,706:70/1107039147284113,3.3
%4706:709,9070;08412,3,02039-03;4;0/ 39070;0574.088,890,24:3941
2430,989,03.70,808390.,8041;07,703;0892039890-4,7/41/70.9478:8:,0983;4;0/
8/3/2019 Evaluating Capital Investments
26/39
8/3/2019 Evaluating Capital Investments
27/39
!70/.9,-9 /:89314790110.98
4131,943
W 3041902,4784:7.0841:3.079,3932,3.4:39708831,943
W %025,.94131,94343,14:720,8:708
80.:7970.4250380570/.9,-945943;,:08;0725479,3994-0,//70880/
W 31,943.,:808,;,70941.,308390
;,:0841/1107039;,7,-08,884.,90/9
,33;08920395740.9%080.,3089,05,.04;07/11070395074/841920,3/,70,110.90/-/1107039,850.9841-49903;08920395740.9,3/9031,943,757088:70
8/3/2019 Evaluating Capital Investments
28/39
!70/.9,-9 /:89314790110.98
4131,943
W 98,730/,,38990:804182589.,88:259438,3/,5574,.083/0,3931,9430110.98
4898903/943.70,80
;07,5074/4192090.425,3,9902598947,80
9057.084198574/:.98,3/807;.08 %0803.70,80830.0889,902470473.,59,
;0792090.48941.,59,7808
1907,090.425,3090705,3/98
.,5,.947705,.04/06:52039 99857419,-9889/0570880/90.425,329,;0949,0432470/0-99413,3.0903.70,803473.,59,,3/90300/147300757.0/06:52039
8/3/2019 Evaluating Capital Investments
29/39
880883,!745480/3;08920398
5943',:0
W ,33;089203980307,90709:73849079,313,3.,708:988:.,8
!74;/3;,:,-031472,943
5033:530455479:3908
:9;,93050798033090.34408
48907330.,5,-908
!74;/3,..08894302,7098
8/3/2019 Evaluating Capital Investments
30/39
W %045943;,:041,5745480/3;0892039
705708039890;,:041901:9:70455479:39089,94:/-02,/0,;,,-0431903;08920390702,/0
W 320,8:70203941,33;0892039845943
;,:0 ,894-0-,80/43,8808820398 41,91:9:70455479:3908 29-0.70,90/-9,80,890044/ 9,90,.419080455479:3908,780,3/905488-0709:738
94903;08947190/4
8/3/2019 Evaluating Capital Investments
31/39
8/3/2019 Evaluating Capital Investments
32/39
$2510/,250
W 438/079054909.,5740.9/08.7-0/3
%,-029.,3013890,/41.079,3,-,3/432039,1907090,789070,8,-4:9430.,3.0397009,9903090.3449,9,8050.90/94703/0794-840904:/9:734:9
34994-0;,-0-0.,:804103;7432039,,3/470,9.43.073
W 39,9.,80,19070,790.425,3.4:/.4480947034;,90981,.9147,-4:9243
,3/.4393:043,8-01470984507,932,734:/-0050.90/9489,,-4:9908,20,8-01470,3/90,33:,.489942,39,3,3/705,79006:520394:/.4393:0,8,7,9041
5070,7147,34907090,78
8/3/2019 Evaluating Capital Investments
33/39
8/3/2019 Evaluating Capital Investments
34/39
$2510/,250
W %0.,.:,9434190;,:0419,9459438
8433%,-098489,9190,39.5,90/705,.0203990.34483493974/:.0/,1907,90144433;089203941243706:70/94.4393:0:93904/
90.344-0.4208,997,.9;0985708039;,:0,84190-033341905740.98
W 039,9,24:398.42-3099030,9;0
!'419039,2433;0892039905708039;,:04190.42-30/5740.98
8/3/2019 Evaluating Capital Investments
35/39
$2510/,250
W $3.09070843430.,3.0397009,9901,:7041903090.344,4,57419,-0144433;0892039905740.98050.90/5708039;,:0.,8838,430
97/574-,-9949024701,;47,-04:9.420806:,94
W %0701470904594394.4393:07:333901,.9,19070,72,089039,3;0892039,997,.9;0,1907,
8/3/2019 Evaluating Capital Investments
36/39
$2510/,250
W %0;,:0419,9459438.,.:,90/-8:-97,.93905708039;,:04190
5740.994:99045943174298
5708039;,:099045943
8/3/2019 Evaluating Capital Investments
37/39
W 3:3/0789,3/34113,3.,90.36:08
,890;,:0147,34507,94382,3,07,709490090399,9903,-0807294708543/0110.9;0946:089438,3/706:0898174294804,.,/005
:3/0789,3/3419090.3.,,3/897,90.88:083;4;0/
W 9,84,4807294,8.079,33
,/;,3.09000,3088083,33;0892039813,3.,:891.,943,3/5705,70,557457,9070854380894.,0308
8/3/2019 Evaluating Capital Investments
38/39
3907,933;0892039!74548,8
39443%072$97,9008
W %,-0574-02/7;03574.088
W %,-0897,90/7;03574.088
;033;08920398,8574;/3,850.1./0870/4390724507,9438
897:.9:70317,897:.9:70,3/
.,5,-9087,9079,3825574;/3
,//943,7084:7.081470893574/:.98308932,7098
8/3/2019 Evaluating Capital Investments
39/39