FINANCIALEVALUATION
INITIALINVESTMENT
WORKINGCAPITAL
COSTEFFECTIVE
STANDARDCOST
DEBTCASHFLOW
SALVAGEVALUE
FREECASHFLOW
NPV
IRR
E
O
O
O
H
X
X
E
A
D
E
B
T
C
A
S
H
F
L
O
W
J
K
F
K
S
K
Z
A
K
T
C
R
J
O
A
R
A
O
L
C
U
E
R
I
N
M
W
U
D
P
N
A
Y
K
N
I
I
K
I
C
B
E
N
R
N
M
U
O
V
U
Y
E
L
Q
J
T
E
A
F
A
F
A
O
J
R
A
R
W
H
K
B
I
M
A
D
V
S
I
Z
B
P
T
G
C
E
K
N
L
R
U
U
C
U
T
P
S
I
O
Z
E
X
A
L
V
M
V
N
C
C
I
B
Y
K
A
S
E
A
O
C
J
O
D
J
Y
U
H
E
D
I
O
H
O
L
S
A
E
F
L
R
D
L
E
I
U
N
O
P
S
O
A
S
I
N
H
O
A
V
F
V
P
R
U
L
S
K
C
T
B
I
T
L
T
J
G
O
N
A
N
A
A
E
A
O
E
P
A
W
Z
I
P
O
E
E
I
J
H
U
B
I
Q
G
O
D
U
E
W
K
O
K
F
Q
L
V
F
Y
A
F
D
K
L
J
E
Q
N
S
I
H
L
L
G
I
Z
C
A
F
K
E
P
E
O
A
E
V
K
A
V
O
O
G
F
D
I
U
C
L
E
Z
W
A
P
S
I
T
A
G
T
U
E
K
L
H
F
Q
E
B
U
C
U
I
W
S
T
T
Z
L
U
S
O
E
Z
E
S
H
J
U
Q
A
T
U
R
U
A
H
I
A
U
X
D
I
K
K
J
A
W
A
U
T
T
I
Q
R
K
H
H
N
N
E
T
O
Y
T
A
R
C
O
S
S
C
I
V
R
E
P
O
E
I
A
E
M
E
Y
O
J
W
E
N
L
Y
I
O
E
J
I
E
I
C
N
P
V
U
C
Z
I
Z
H
E
O
I
A
T
N
A
A
O
O
N
Y
B
X
E
G
A
M
I
M
I
R
O
V
W
O
R
K
I
N
G
C
A
P
I
T
A
L
K
E
U
A
F
H
A
