BUSI 690| Case Study Projections, NPV, Compilation Assignment:| School of Business, Liberty University

0
12346789 473 
1 273347
884 



!"#$%&'()*"+(,
-.&/-
(01+2
"+(,3

+4,0,"5
6#2#20(,

7489:;893
6< =>83433?47@8437




3#"A('.("
7489:;893
B<284CD=779334:
1 4394447<32743<89?4299433497748;893
E29<893F?47:498

,0
12346789 473 
1 273347
884 



!"#
$% &&'()
18 477*44324+744**4,4-477.7*7*4/2204724
4342.7*7*4-23*29224983712*42249837 3320473**
477,412*42429 4 47243. 897292747*42047
7*423714 .4,4.7*7*4 .7*-7*474472932492827/47.44
443/458047*24,412*3723274375804,,-23*7493297*4
4232433/7- 4.24374747*4204762*34721070081
884 34-7*49837 42943.7*7*42249837 429,27,4
 987329*23/4433747 .734,4842920473*2419070:7*42
4+444937  .7*42349734,484 .7*/0;44729*4*744973
20473*247<10;4471= 884 7*34237*4433727477- 
4372/3*492432774774+7497*420473*24294.4727377*42047
7 722 7-7*420473*246169>2047070:81
884 4493742477,4.7*7*4344372/3*49224477 334
7*434477 3242772722 7-747283743/ ,9.4?37
 987312*442434-37274437*27884 83744774238433-81
98794,447294+297*4433224424,72- 884 33384331
9727*42.23,4 38433-8--4 987337742497.293. 4
294+74977*443320471972.37*427 ,944.,27,4 9873
2998/473384/23417*4722347- 7*4234+297- 4
20473118 477*4@7496727432912292247*424373843-884 
 987314 .4,47*4 2A27*237449837472742344,4843B8 429

,0
12346789 473 
1 273347
884 
32
4732477 3
4299923
2
4277474979447884 
!"#$%
&'()*(+,-.())(/+0-12345*(64)0-7+8-9*:7*4,(4)
-----------68433;82433374794
437274437
27<2<7
47
2
422
;277
27<42=47
47874; 7
4477 3294>4442

44
4;
 ;72=7%?;223244332944732 4372747
42<
34 ;73<

89=4
2;87
474@
3472%! $%@
44; 4
38433;8;389437297
4 724;3727378929
 433437
43847
4447493727443<272 ;73292<7
7
4 2A27223
29=47
43%884 B38 47
3;234<7
7
4 2
3;4272
24<7
7
487<
444489493833
427

29; 7
4
2789437297
48374B32333297 7274 98737;8;7
344493
4 CD92274! $%
EFGGFHIJKLMLNONIL
884 9437
2
42; 2333727447=872 328P8477
4
2A27Q@44
2747
4< 9; 4977427433Q4 CD92274! $%
@
337274473749497
9428P844347
47
277
42327
=29
292;4374=29%@
4372744723; 338437
27884 3< 472

24437
27234; 738374329
47=8747237
4;4374%R72747
4
3337274479432<7
7
42B3 4
28437
27 7A4
9P827
 987373843<
4
9
28477
4837434 CD92274! $%

, 0
12346789 473 
1 273347
884 


4
3 7
42
23794
2749 7
4 2 47
494
42
28349427287 7
348349
427
297433!" #4
4
884 
234274924#
3372744742497#294# 47
43!$%47
4
4&4472 297
2774328744
7
43#42747
8
3#427 #
2947'(4 )*92274+,++-!

3433243723#7
7
44
83
3
2722879
9823834943294
44729
427
43743!
677
4372744723  27437
44727
27 987329447
3844.84373(

22
48+,+/-!
0123456738
99999999999

42  2743874 4
2843773924277
27
437
4
2:2737283492987274
942
32722477
429
2724

473477 3!;377
42
23294
44734294 47
 #7
29
2383
49 734 4437784794
4 4237
42 87
7244974 443#


23 433497
2
<#494244 443#

2
4837433
 4447
4("2<3+,+/-!884 
2323442
723247 2:277
2737
4378
97348727!% 97
37
42
23
94
449247#7
837432943723
49 29 27!7
4447
4#27
4
2
2387:4972727
44273
#7
38433 387
4#7


27
4 98732983
 7
4437 9873 7
483743(

22
48+,+/-!
=5>?53@638
; 884 72
4
47
474949237
4
2
44474984 83
3727443743847
4242372<!647
4228343