80%(10)8 out of 10 people found this document helpful
This preview shows page 1 - 2 out of 2 pages.
super.xlsPage 1THE SUPER PROJECTAlternative Evaluations of Super Project (thousands of dollars), Appendix A, p. 4721. Incremental2. Facilities-3. FullyBasisUsed BasisAllocated BasisInvestmentWorking capital267267267Fixed capitalGross200653672Net113358367Total net investment380625634Profit before taxes239211157ROFE63%34%25%Jell-O ProjectBuilding133Agglomerator320453The above table gives ten-year averages. The calculations for the "Incremental Basis" evaluation are shown in Exhibit 6 (reproduced below). The "Facilities Used Basis" involves adding the building and agglomerator allocation ($453,000) and the following allocation for overhead costs "directly related to these existing facilities" (see p. 470).1st per.2nd per.3rd per.4th per.5th per.6th per.7th per.8th per.9th per.10th per.Funds EmployedFiscal 68Fiscal 69Fiscal 70Fiscal 71Fiscal 72Fiscal 73Fiscal 74Fiscal 75Fiscal 76Fiscal 7710-yr avgFacilities overhead2828282828282828282828The "Fully Allocated Basis" involves adding an allocation of $19,000 for fixed capital at the start of the project as Super's "share of the distribution system assets" (see p. 471).