BUSI408GroupProject

# BUSI408GroupProject - Attachment 1 Year 2011 2012 2013 2014...

This preview shows pages 1–2. Sign up to view the full content.

Attachment 1 Year 2011 2012 2013 2014 2015 2016 5,000,000.00 6,000,000.00 5,000,000.00 2,000,000.00 2,000,000.00 ContractA NPV Analysis Based on the given information, we assume there is no adjustments from the NOPAT to the CFC Inventory Cost (\$4,500,000.00) (\$5,400,000.00) (\$4,500,000.00) (\$1,800,000.00) (\$1,800,000.00) Marketing Personnel Cost (\$60,000.00) (\$63,000.00) \$0.00 \$0.00 \$0.00 Total Operating Cost (\$4,560,000.00) (\$5,463,000.00) (\$4,500,000.00) (\$1,800,000.00) (\$1,800,000.00) Tax @ 35% (+) \$1,596,000.00 \$1,912,050.00 \$1,575,000.00 \$630,000.00 \$630,000.00 NOPAT (\$2,964,000.00) (\$3,550,950.00) (\$2,925,000.00) (\$1,170,000.00) (\$1,170,000.00) Total Incremental CFC (No Adjustments) (\$2,964,000.00) (\$3,550,950.00) (\$2,925,000.00) (\$1,170,000.00) (\$1,170,000.00) PV @ 12% (\$2,646,428.57) (\$2,830,795.60) (\$2,081,957.22) (\$743,556.15) (\$663,889.42) [email protected]% (formula) (\$8,966,626.97) [email protected]% (calc) (\$8,966,626.97) In-house NPV Analysis We assume that the market value of the old equipment is the capital expense at the beginning (like a opportunity cost) Total Material Cost (\$750,000.00) (\$936,000.00) (\$811,200.00) (\$337,459.20) (\$350,957.57) Total Space (Rent) (\$240,000.00) (\$240,000.00) (\$240,000.00) (\$240,000.00) (\$240,000.00) Total Labor Cost (\$1,150,000.00) (\$1,391,250.00)

This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document
This is the end of the preview. Sign up to access the rest of the document.

## This note was uploaded on 02/27/2012 for the course BUSI 407 taught by Professor Bowen during the Spring '11 term at UNC.

### Page1 / 2

BUSI408GroupProject - Attachment 1 Year 2011 2012 2013 2014...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document
Ask a homework question - tutors are online