Asumptions

Anual Output (metric tons)

250,000
7.00%
541
0.00%
12.50%
11.50%
30.00%
9.00%
1.25%
0.80%
0.00%

0
Now
1 Estimate of Incremental Gross Profit
New Output
Lost Output
New Sales
New Gross Margin
New Gross Profit
Old Output
Old Sales
Old Gross Profit
Incremental Gross Profit

2 Estimate of Incremental Depreciation

New Depreciation
3 Overhead
4 Prelim. Engineering Costs
5 Pretax Incremental Profit
6 Tax Expense
7 After-tax Profit
8 Cash Flow Adjustments
Less Capital Expenditures
Add back Depreciation
Less Added WIP inventory
After-tax Scrap Proceeds

1
2001

2
2002

267,500
(33,438)
126.63
13.80%
17.41

267,500

250,000
135250000
15.55
1.86

250,000

1.2
0.32
0.5
(0.16)
(0.05)
(0.11)
(9.00)
1.2
0.31
0

9 Free Cash Flow

1.40
NPV =
IRR=

Err:523

2.66

3
2003

4
2004

5
2005

6
2006

7
2007

8
2008

267,500

267,500

267,500

267,500

267,500

267,500

250,000

250,000

250,000

250,000

250,000

250,000

3.09

3.06

3.02

2.49

2.47

2.45

9
2009

10
2010

11
2011

12
2012

13
2013

14
2014

267,500

267,500

267,500

267,500

267,500

267,500

250,000

250,000

250,000

250,000

250,000

250,000

2.43

2.41

1.68

1.68

1.68

1.68

15
2015
267,500

250,000

1.68