8/19/2019 Excel Model Aurora Textile Case Zinser 351

1/17

Ckr cuhh sit kc `bswir, Qhi`si d`eh di `t `ho`dur`ro``Ald`eh.jkd@hsk ckr `by ktmir prkgijts mihp phi`si d`eh di. E j`b mihp eb `by jkursis Ceb`bji, D`b`lidibt, Ztr`tily,D`roibl, Mud`b Viskurjis, Krl`be`kb !im`"ekr, #jkbkdejs, #$jih, %essirt`kb, &@'ZED, Kbhebi (istktmir oeb) kc prkgijts.

@urkr` (i$hi &kdp`by *`s ` y`rb d`buc`jturir ist`+hesmi) eb i`rhy --s tk sir"eji +ktm )kdisj `b)ebtirb`kb`h ti$hi eb)ustry. (mi jkdp`by d`buc`jturis jk/kb `b) sybtmij 1 jk/kb +hib) ỳ rbs tm t̀ *tk "`reity kc `pp`rih `b) eb)ustre`h0lkk)s d`buc`jturirs tm`t skh) tmier prk)ujts eb tmi 6.Z rit`eh d`roits.

sir"eji) ckur justkdir sildibts: mkseiry, obe/i) kut*i`r, *k"ibs ̀ b) eb)ustre`h ̀ b) spije h̀ prk)ujts. (ti$hi0dehh eb)ustry m`) i$pireibji) d`gkr jm`hhiblis k"ir tmi yi`rs )ui tk lhk+ h̀e`kb, tmi 6.Z. >k"irbtr`)i pkhejeis, hk* jkst ̀ )"`bt`li tk k"irsi`s ph ỳirs `b) jkbsudir priciribjis `b) c̀ )s. Zi`rjm ckr hk*prk)ujkb jkst m`s sme9i) dkst kc tmi ph`yirs tk @se`b d`roits. (mi 6.Z y r̀b d`buc̀ jturirs *iri )ijhebebud+irs `b) c̀ jebl tkulmir ̀ b) tkulmir jkdpikb crkd mi`"y eb3u$ kc edpkrti) y`rbs. !ise)is tmi str%khh`rs `hsk d`)i et dkri `ppi h̀ebl ckr d`by ckrielb ti$hi d`buc̀ jturirs tk i$pkrt `b) 3kk) tmi 6.Z dpu

8/19/2019 Excel Model Aurora Textile Case Zinser 351

2/17

b) `by

iri skh)@urkr`

i 6.Zdibtrbl ebkbl 6.Zroit

`ebyb`dejs.h `s bitblureblrebl `A eb tmi

`hety+ykb tm`t

bts tmi)ib)s

8/19/2019 Excel Model Aurora Textile Case Zinser 351

3/17

Q`r`ditirs Ixestebl

J`p`jety

@bbu`h vkhudi lrkwtm 6%

@bbu`h rivibui `bn jkst ebch`tekb 6%

Qreji ($ / Qkubn) 66.6666

Nerijt D`tire`h Jkst ($ / Qkubn) 66.6666

Jkbvirsekb Jkst (ixjh justkdir riturbs ! $ / Qkubn) 66.6666

Justkdir "iturbs ($ / Qkubn) 66.6666

#%@ Jkst (& kc #`his) 6%

6666,666

'urnhi "`ti 66%

666 6 6 6 6 6 6 6 6 6 - 6 6 6 ,6 6 6 6 6 6 6 6 6 6 6 66666

6 6 6 6 6 6 6 6 6 6 6% 6 .6 . 6 6 6 6 6 6 6 ,6 6 6 6 66666

Niprije`tekb

(khn d`jmebi ckr yi`rs)(biw d`jmebi ckr * yi`rs)

8/19/2019 Excel Model Aurora Textile Case Zinser 351

4/17

Websir :90

6% 66666

6%

6%

66.6666

66.6666

66.6666

66.6666

6%

6666,666

8/19/2019 Excel Model Aurora Textile Case Zinser 351

5/17

Q`rtejuh`rs 6116

@bbu`h +khudi rkwtm

@bbu`h ,bch`tekb

-ii.hy vkhudi (Qkubns)   666,666

@bbu`h Skhudi (Qkubns)   , ,

Qreji ($ / Qkubn)  6 6.6666Vivibuis   , ,

Nerijt D`tire`h Jkst ($ / Qkubn)  6 6.6666

Jkbvirsekb Jkst ($ / Qkubn)  6 6.6666

Justkdir "iturbs ($ / Qkubn)  6 6.6666

^kt`h erijt !kst " !#$% (& " Qkubn)   .

kt`h Nerijt Jkst  6 (66,666,666)

#%@ Jkst 1 0& kc #`his  6 (6,666,666)Niprije`tekb

#'ir`tebl bjkdi

6iss: `xis 1 >9&

Qkstt`x k'ir`tebl 'rk*et

@nn: Niprije`tekb

#'ir`tebl !`s+ ,hk-

6iss: ebvistdibt eb ebvibtkry

,rii !`s+ ,hk- tk ,erd

N`ys eb ebvibtkry 66

 6 6,666,666

,bvistdibt eb ,bvibtkry

,bvibtkry (Nerijt Jkst kr J3# < N`yseb ebvibtkry / >9=)

8/19/2019 Excel Model Aurora Textile Case Zinser 351

6/17

611: 611. 6119

6% 6% 6%

6% 6% 6%

  666,666 666,666 666,666

, , , , , ,

6 6.6666 6 6.6666 6 6.6666, , , , , ,

6 6.6666 6 6.6666 6 6.6666

6 6.6666 6 6.6666 6 6.6666

6 6.6666 6 6.6666 6 6.6666

. . .

6 (66,666,666) 6 (66,666,666) 6 (66,666,666)

 6 (6,666,666) 6 (6,666,666) 6 (6,666,666) 6 (666,666) 6 (666,666) 6 (666,666)

  , , , , , ,

6 (666,666) 6 (666,666) 6 (666,666)

  , , ,

6 666,666 6 666,666 6 666,666

, , , , , ,

6 (66,666) 6 (66,666) 6 (66,666)

  , , , , , ,

66 66 66

 6 6,666,666 6 6,666,666 6 6,666,666

6 (66,666) 6 (66,666) 6 (66,666)

8/19/2019 Excel Model Aurora Textile Case Zinser 351

7/17

611/ 611 611

6% 6% 6%

6% 6% 6%

  666,666 666,666 666,666

, , , , , ,

6 6.6666 6 6.6666 6 6.6666, , , , , ,

6 6.6666 6 6.6666 6 6.6666

6 6.6666 6 6.6666 6 6.6666

6 6.6666 6 6.6666 6 6.6666

. . .

6 (66,666,666) 6 (66,666,666) 6 (66,666,666)

 6 (6,666,666) 6 (6,666,666) 6 (6,666,666) 6 - 6 - 6 -

, , , , , ,

6 (666,666) 6 (666,666) 6 (666,666)

  , , , , , ,

6 - 6 - 6 -

, , , , , ,

6 (66,666) 6 (66,666) 6 (66,666)

  , , , , , ,

66 66 66

 6 6,666,666 6 6,666,666 6 6,666,666

6 (66,666) 6 (66,666) 6 (66,666)

8/19/2019 Excel Model Aurora Textile Case Zinser 351

8/17

611 6101 6100

6% 6% 6%

6% 6% 6%

  666,666 666,666 666,666

, , , , , ,

6 6.6666 6 6.6666 6 6.6666, , , , , ,

6 6.6666 6 6.6666 6 6.6666

6 6.6666 6 6.6666 6 6.6666

6 6.6666 6 6.6666 6 6.6666

. . .

6 (66,666,666) 6 (66,666,666) 6 (66,666,666)

 6 (6,666,666) 6 (6,666,666) 6 (6,666,666) 6 - 6 - 6 -

, , , , , ,

6 (666,666) 6 (666,666) 6 (666,666)

  , , , , , ,

6 - 6 - 6 -

, , , , , ,

6 (66,666) 6 (66,666) 6 (66,666)

  , , , , , ,

66 66 66

 6 6,666,666 6 6,666,666 6 6,666,666

6 (66,666) 6 (66,666) 6 (66,666)

8/19/2019 Excel Model Aurora Textile Case Zinser 351

9/17

6106

6%

6%

  666,666

, ,

6 6.6666, ,

6 6.6666

6 6.6666

6 6.6666

.

6 (66,666,666)

 6 (6,666,666) 6 -

, ,

6 (666,666)

  , ,

6 -

, ,

6 (66,666)

  , ,

66

 6 6,666,666

6 (66,666)

8/19/2019 Excel Model Aurora Textile Case Zinser 351

10/17

Q`rtejuh`rs 6116 611:

@bbu`h +khudi rkwtm 6%

@bbu`h ,bch`tekb 6%

-ii.hy vkhudi (Qkubns)   666,666

@bbu`h Skhudi (Qkubns)   , ,

Qreji ($ / Qkubn)  6 6.6666 6 6.6666Vivibuis   , ,

Nerijt D`tire`h Jkst ($ / Qkubn)  6 6.6666 6 6.6666

Jkbvirsekb Jkst ($ / Qkubn)  6 6.6666 6 6.6666

Justkdir "iturbs ($ / Qkubn)  6 6.6666 6 6.6666

^kt`h erijt !kst " !#$% (& " Qkubn)   . .

kt`h Nerijt Jkst  6 (66,666,666)

#%@ Jkst 1 0& kc #`his  6 (6,666,666)Niprije`tekb  6 (666,666)

#'ir`tebl bjkdi   , ,

6iss: `xis 1 >9&  6 (6,666,666)

Qkstt`x k'ir`tebl 'rk*et   , ,

@nn: Niprije`tekb  6 666,666

#'ir`tebl !`s+ ,hk-   , ,

6iss: ebvistdibt eb ebvibtkry  6 666,666

,rii !`s+ ,hk- tk ,erd  , ,

N`ys eb ebvibtkry 66

 6 6,666,666 6 6,666,666

,bvistdibt eb ,bvibtkry  6 666,666

,bvibtkry (Nerijt Jkst kr J3# < N`yseb ebvibtkry / >9=)

8/19/2019 Excel Model Aurora Textile Case Zinser 351

11/17

611. 6119 611/

6% 6% 6%

6% 6% 6%

  666,666 666,666 666,666

, , , , , ,

6 6.6666 6 6.6666 6 6.6666, , , , , ,

6 6.6666 6 6.6666 6 6.6666

6 6.6666 6 6.6666 6 6.6666

6 6.6666 6 6.6666 6 6.6666

. . .

6 (66,666,666) 6 (66,666,666) 6 (66,666,666)

 6 (6,666,666) 6 (6,666,666) 6 (6,666,666) 6 (666,666) 6 (666,666) 6 (666,666)

  , , , , , ,

6 (6,666,666) 6 (6,666,666) 6 (6,666,666)

  , , , , , ,

6 666,666 6 666,666 6 666,666

, , , , , ,

6 (66,666) 6 (66,666) 6 (66,666)

  , , , , , ,

66 66 66

 6 6,666,666 6 6,666,666 6 6,666,666

6 (66,666) 6 (66,666) 6 (66,666)

8/19/2019 Excel Model Aurora Textile Case Zinser 351

12/17

611 611 611

6% 6% 6%

6% 6% 6%

  666,666 666,666 666,666

, , , , , ,

6 6.6666 6 6.6666 6 6.6666, , , , , ,

6 6.6666 6 6.6666 6 6.6666

6 6.6666 6 6.6666 6 6.6666

6 6.6666 6 6.6666 6 6.6666

. . .

6 (66,666,666) 6 (66,666,666) 6 (66,666,666)

 6 (6,666,666) 6 (6,666,666) 6 (6,666,666) 6 (666,666) 6 (666,666) 6 (666,666)

  , , , , , ,

6 (6,666,666) 6 (6,666,666) 6 (6,666,666)

  , , , , , ,

6 666,666 6 666,666 6 666,666

, , , , , ,

6 (66,666) 6 (66,666) 6 (66,666)

  , , , , , ,

66 66 66

 6 6,666,666 6 6,666,666 6 6,666,666

6 (66,666) 6 (66,666) 6 (66,666)

8/19/2019 Excel Model Aurora Textile Case Zinser 351

13/17

8/19/2019 Excel Model Aurora Textile Case Zinser 351

14/17

Q`rtejuh`rs 6116 611:

5J5 crkd 7xestebl D`jmebi  6 6,666,666

5J5 crkd ?ebsir >=  6 6,666,666

bjridibt`h ,!, *rkd Websir :90   , ,

bete`h !kst  ( , , )

Qkstt`x s`hi v`hui k* Websir :90

it ,!, *rkd Websir :90   ( , , ) , ,

QS   , ,

VV    . %

bete`h !kst  

D`jmebi Jkst  6 (6,666,666)

,bst`hh`tekb Jkst  6 (666,666)^kt`h >`j+ebi !kst   ( , , )

#`hi +`hui kc khn d`jmebi  6 666,666

6 666,666

6iss: pkst!t`x tr`ebebl jkst ($=*8***

8/19/2019 Excel Model Aurora Textile Case Zinser 351

15/17

611. 6119 611/

 6 6,666,666 6 6,666,666 6 6,666,666

6 6,666,666 6 6,666,666 6 6,666,666

, , , , , ,

, , , , , ,

8/19/2019 Excel Model Aurora Textile Case Zinser 351

16/17

611 611 611

 6 6,666,666 6 6,666,666 6 6,666,666

6 6,666,666 6 6,666,666 6 6,666,666

, , , , , ,

, , , , , ,

8/19/2019 Excel Model Aurora Textile Case Zinser 351

17/17

6101 6100 6106

 6 6,666,666 6 6,666,666 6 6,666,666

6 6,666,666 6 6,666,666 6 6,666,666

, , , , , ,

,

, , , , , ,