Acountiy Kate Retum [ARR (Aang PE

Posablhy the
ARR Used acountog nas eealed by fnarcal Satements, to measu oe theInestmeat Propaaals
OARR Ave Anual Pabt tr txesx(00
Ave Tnvetment n Cost - 3pgooo each Estmated Scap - 60000 Gach
Workng cpk d Scnpis gien Wing Gpihd segired =2, Soou r Cach machine Total
2 4
Ave
Tnehe (Cost -Scnp) +WCt Scrp I Cah Ingows ISocauog000 |,Soo00 6pouuo
2
Zooao sooo0J2Scooo o00
3

Aeragg Inestnet 22 So

2 +254aw + 6oyuw
S)32/ V
fojetB than moe APyis oCOmmended
i a sPojet s =813 DO
123-Ss
L49-200= 76NPv
/3S 2/3
0S6? 3S S 636 0
I9-85 4o
636 o 6408
10 63% 80
I+o 2 O-893
l6-69 PvgcfAT31-1SS Pygcn
n w
CFAT 18
8CFAT) PVjmel7
|Pv PejcatA frVPV
((+8) 18
10
35 90 80 35
Company The 512O 754
thantipts
e 3 the
gi2en WPWr
200 Ccbt=Preject rehults on pojets
the Comnent
Method Value hesent
Pv(N Net
 Net Resent Value Mehod (NPv
r the gien Poijeds d Commnt on the reults rjeck Cobt 200
O(alcalate NPV
2 3 45] The Company antcipata the
80 90 25
75 20
35
Acah Inflaus 10
40 357
18 (+0
calcution g NPV Project A yeCFAT PVja lz|Pv CFAT|
yor CFAT Pvfcn PvcFAT l6-0
0-843 31:2SS 2 o4
079 63%
80 10
608 o-656
3 q0
0636 3S
0-S6
6 49
s20
S 0S67
NPve 76 449-20o = -123-Ss
- 218/3S -200 = l8 13s L
 jEAY 2 3
300000 2S0000
O 616
Pv7chr elL) o875

Totel Preset yae hatsog

PE Lo9, /So
Bood
 Tnteand Rate Retasn I RRI
Vale Cas inlbus"with the Praet value Caah otlos E n,00,000&he< a yyean
LRR efates the Pent egiog on invatment 282003-The Cat ophl
OA Project S.o,pco - 3,0p00-
LRR Calclaton Steps Cash inlows are ,Sqpo-
Calculehon NpV
Calcwate I RR. Pveisz PVCF
|4Y
OIRR. Lt Pv-ca-L 4. So,00o o 4009
0S4os O8696
Lslouer ate H Hiher te 2 S.4o,oo o8116 38 164 07 S6I 468244
3 3,60,000 o3l2 263252. 06S?5 2S600
(dalaten NPVJ (0
2,b,000 D6582 |8S?Su 0518 16l248
Neghe) 4 IA2S62
loer ate
dae =-2038
AcplanCe Ruje >K |=||+ 370618
>Acpt the Projet when 9s09
-I|+3-90
Y<k qL6s4