Pob No a

Compuhation e NN P y kauk Rodd

MDLIN SkoDA
yean 13 CFAT Cum
ce CPAT
CLUn PUO
CFAT CFAT CFA1 CFAT
I0.513 5,000 ,c00444,5O0 6, 0o OD 4,00 cou 5,35, 500
2 0,44 9,000 19,5o,000 5,14150S,c cD lA,0o,o0o6,31,600
3 0-12 10,0,000 33s0,00 12,000o,00,000A,07,0,12,000
0.036 9,00,000 5/49,006 la, 00031,00 00 63,200
A,81,950 ,50,000 5,15, 350
5 0.5b+ 8,50,O0
S0.sb1 apo,000 5, yoo
0-507
9,So,ao 51,650
3,50,000 ,26,9s0
TOtad Pv oCah fHows 81,24,0 B5,5,350
Totad NCauh utflous e,so,00u) 6,0g cc
NPV 6,FA00 8,52,350

MDLIN S koDA

Paubauk 3 Kow Puybauk: 34as5q

90,000
y
yarto
phulo
3ya ot
 Phob No 50
Cpmpuation EAT Dpiato
PAT Tax A 10000, coo
Potojah PBT CFAT
B.10,co00O
28,00 ocD1900,0 1,00,000 9,00,000 19,00, 000 B 90,co coo
B 4,cooo 1,00 C0o 15,00,oc0 50,co 16,90 pod0
9,00,OOo

Compudaton Pa buk Peicd

Pooe A PAD Jed B
0
PBP 00,00, COU PBP 0 ,CO,c0O
(1,0o, OC 16, 50 OO
5 4S K
- 5 au (o-36 X12 5 yeaw (0.95x 12
5yra 3 mDrdhw 5 gea 5 monthy

(i) Cornpudatta
Propu A RuDya B

Tntiod nuubnen

Aug CPT
Ava CFAT

00,00 OOp0 10 00, O00

16, Se, o0o
19,00,oou
5.9s
5-26
IRE behusun 19. 4 /9 IRR betwu 1a/ 18
 PROJECT A
F PF PUo
YeasH CFAT @147 CFAT
13/ CEAT
1-10 9,00,o00 5 4262 103,09,1605.2/1 99,10,570

pv of lah Oudttlous (c0,0o co) (a0,coycoo)

NPV 3,09,7to 8, 410
3,01,4s0 x(1y-13)
R 13 (09,01780-9,10,5To

13+3,01,180x1
3,19,190
13.78 7 (aprmox)

PROTEC B
PVE PVo PUP P
CFAT 127 CFAT CFAT
-10 14590005.6502 ra52687,53 230
pV Gauh Gutf'ouw Cro, 0o,0au)
NPV

3 , 39, 830
1RR 12+
13,22,820-81,53,330
x15-1a
3,32, 330
12t
3,67,600
12,8 ayprox)
 (23)
Prob lo 51
ubatton_NVekitailuly Jndan Rúuded gy hat eid
Cany
Projed A PAD B
YeR PVF CLUm PV Cun. Py
Pv o CFAT ef cFAT
@16 CFAT CFAT CFAT CFAT
51,+20 51,+20
I0.S62

2 0.H43 90,c0 29,210

d2, 270 84,00062,913 1,14,132
61,536 I75,668
0.64),301,3000084,612,c6,903 , 000

84,00 46,368 1,$3,240 1,09,cc0 5,304 2,31,772

0.552
90,000 H3,8-40 4,8/a
5 |0-4t 84000 31,184
PV o ah Tn{pu ,13,254 2,+4,812
PV e (auh Odftbu3s0o) (2,9o,coc)

NPV 58 354 3t,812

Phofitaliluly Pv oCauh nl PL
Tndup oCauh Qudflow P eCoF

1,13, 259 F u , 812

2, Ho, O0
,35,000
1.15

Dhowded paybauk Pelod

Duowted pay bauk Tedod
Bxay +28078x 12
A,343 Hyeou 2 monlha
3 gau mbydtu
Powb No 52
omtpaiglHon tnybat Bedd uatitalilly gndar
Comy ulcfon CAT
Faning
P g r auuation PBT
Yeast Tac CFAT
Pepta
4,00,ooo , 0 , 000 H, 00 00o

, 0o, 000 t00,000 3,00 o 1,0o,c00 5, Co, COo

S6,00,00o 4,0o00o dh0o co Co 0 6 , 0 0 , c0o

78,00,0004,00,COo hco,0co 000006, 00,C00

51o00,004,00,oo0b,co,C00 0o,000 0o,c0

Conudafon eNY
CFAT CLLm. pU F Pv
CPAT 10. CFAT
4,00 cDO 00 0O00 0.109 2, 63, bO0
5/00,000 9,00 coo 0.826 H 13,000o
00o 0.t51
3 b,0o,cooI,00, 50, b00
b, 00 o 1,00,0o O.693 09,800
54,0ocoo 6.621 H1 34,Foo
PV Cauh Inlows
20,1too
OPV of Cauh Cutlow a10, 00, 04
NPV tH,tO0
Puetytabiluly Py efau 3tbud 0 , H, to0
Indax Cauh Ouflus p00, Ouu
1.036
Pay bauk Yeiod 3you 5,0,000 x12
, 00, 0o0

a0 10 mordtlu

Comyubehion oAagg Rade ePoftun

Pade e Redun Avq AT
ANdagk Auq 1nuutmut

Aya PAT 0,00,000+ Io,000t 3,00,0o t00 o

5
= B. 1,bo,oo
t0
Ag inuaubnud 20,00,000

. 10,Oo, C00

ARR 1,b0,000 X1O0

10,bo COO0
 Ptnb Na l
o nutahon ay bauk pedod
east CFAT Cun
CFAT Payhar 3a 01
90000
oiod
q0,000
2ya 3 mevdh
gO, 000
q0,000
9,60 OOo
80,DO
80,000
5 6o,000

bryudatonAA deRedurun
Avg PAT
Auudge Rahe oRtuun Avq rueutmont

50 000 F Ho, o + C00

40,0o+30
Aug PA 50000
5
, o0O0
5
. ho, 0

Avc Jnuttmut ,0o,oco t0

3cocoo .190,

ARR 40,CO0 100

,00000

4o%