Busi. 410 Wuffo

Busi. 410 Wuffo - $783 $791 $799 $807 Fixed Cost $1,200...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
WUFFO DOGFOOD COMPANY Market Growth Rate 1% Share of Market 10% Market Size (000) 2400 Selling Price per case $9.80 Variables Cost per case $6.60 Fixed Cost (000) $1,200 Capital Investment (000) $3,500 Capital Recovered (000) $1,000 Salvage Value (000) $500 YEAR BY YEAR PROJECTED CASH FLOW End of Year ===> 0 1 2 3 4 5 6 Unit Sales 0 240 242.4 245 247 250 252 Revenue $0 $2,352 $2,376 $2,399 $2,423 $2,448 $2,472 Variable Cost 0 $1,584 $1,600 $1,616 $1,632 $1,648 $1,665 Gross Margin 0 $768 $776
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: $783 $791 $799 $807 Fixed Cost $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 Profit ($432) ($424) ($417) ($409) ($401) ($393) Cap. Invest. $3,500 $0 $0 $0 $0 $0 $0 Cap. Recov. $0 $0 $0 $0 $0 $1,000 Salvage Value $0 $0 $0 $0 $0 $500 Cash Flow ($3,500.00) ($432) ($424) ($417) ($409) ($401) $1,107 Net Present Value ($4,416.77) A B C D E F G H 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26...
View Full Document

This note was uploaded on 06/07/2011 for the course BUSI 410 taught by Professor Massa during the Fall '09 term at UNC.

Ask a homework question - tutors are online