Post on 02-Jun-2018
transcript
8/11/2019 Fin 302 Case Study
1/63
Exhibit 1
Operatting Results 2003 2004 2005 2006 2007
Revenue 503.4 543.7 587.2 636.1 680.7
COGS 405.2 432.3 496.2 513.4 558.2
Gross 98.2 111.4 91 122.7 122.5
SG&A Expense 37.8 44.6 45.8 51.5 49
EBITDA 60.4 66.8 45.2 71.2 73.5
Depr expense 6.8 6.2 6 5.9 6.1
EBIT 53.6 60.6 39.2 65.3 67.4
Int expense 5.5 5.8 5.9 5.3 3.3
EBT 48.1 54.8 33.3 60 64.1
Taxes 19.2 22 13.3 24 25.6
Net Income 28.9 32.8 20 36 38.5
Assets 2003 2004 2005 2006 2007
Cash & equivalent 4.3 5.1 4.8 7.8 5
Accts Receivable 62.1 70.1 78.8 87.1 93.3
Inventory 57.7 58 61.2 61.9 67.3
Total CA 124.1 133.2 144.8 156.8 165.6
Liabilites & Equity
PP&E 201.4 202.9 203.1 202.3 204.4
Other Non-current 12.3 12.1 11.8 12.5 10.8
Total Assets 337.8 348.2 359.7 371.6 380.8
AP and Accrued exp 42.2 45 51.6 53.4 58.1
LT Debt 91.6 82.8 73.8 65.8 54.8
Total Equity 204 220.4 234.3 252.4 267.9
Total Liab and Equity 337.8 348.2 359.7 371.6 380.8
2003 2004 2005 2006 2007
Accts Receivable 62.1 70.1 78.8 87.1 93.3
Inventory 57.7 58 61.2 61.9 67.3
Accts Payable 42.2 45 51.6 53.4 58.1
NWC 77.6 83.1 88.4 95.6 102.5
Exhibit 4
8/11/2019 Fin 302 Case Study
2/63
Channel 2003 2004 2005 2006 2007
Mass Merchant 170 193 220 247 268
Grocery 91 92 92 92 94
Club 136 141 149 159 167
Drug 55 60 66 73 80
Dollar 22 24 26 29 32
Other 31 33 34 37 40
Total 505 543 587 637 681
Exhibit 5
Year 1 Est Annual Growth
Selling price/unit $1.77 2.00%
Raw material/unit $0.94 1.00%
Manufacturing Overhead $3,920,000 3.00%
Maintenance expense $2,250,000 3.00%Hourly labor cost $20.00 3.50%
Manager salary 160,000 3.50%
WACC Calculation
10 year US Treasury 3.75%
Market Risk Premium 5.00%
Total Debt 2008 49.8
Component Amount Est Life Salvage
Faculty expansion 10,000,000 20 noneManufacturing equip 20,000,000 10 $5,500
Purchase equip 15,000,000 10 $4,200
Exhibit 6
Market Value Enterprise Value EBITDA/EV EBIT/EV P/E
Cathleen Sinclair 298.9 1628.5 6.4 10 13.9
General Health & Beauty 319.3 382.4 6.2 7.4 13.4
Women's Care Company 498.6 553.9 10.5 11.2 6.5
Skin Care Enterprises 1204.2 1576.1 10.1 12.6 18.4Average 8.3 10.3 13.1
Exhibit 7
Debt to Value Debt to Equity Equity Beta Asset Beta
Cathleen Sinclair 81.60% 4.4490 2.22 0.605
8/11/2019 Fin 302 Case Study
3/63
General Health & Beauty 16.50% 0.1980 1.95 1.743
Women's Care Company 10% 0.1110 1.14 1.069
Skin Care Enterprises 23.60% 0.3090 1.35 1.139
Average 32.925% 1.267 1.665 1.139
Debt to Value Debt to Equit Asset Beta Equity Beta Cost of Equit Cost of Debt
0% 0.000% 1.139 1.139 9.444% 7.75%
5% 5.263% 1.139 1.175 9.624% 7.75%
10% 11.111% 1.139 1.215 9.824% 7.75%
15% 17.647% 1.139 1.259 10.047% 7.75%
20% 25.000% 1.139 1.310 10.299% 7.75%
25% 33.333% 1.139 1.367 10.583% 7.75%
8/11/2019 Fin 302 Case Study
4/63
Cash for Operations 2003 2004 2005
Net Income 28.9 32.8 20
Depreciation 6.8 6.2 6
Less: Inc in AR 3.1 8 8.7
Less: Inc in Inv 0.5 0.3 3.2
Plus: Inc in AP & Accr 0.3 2.8 6.6
Total Cash from Operations 32.4 33.5 20.7
Cash from Investing
Capital expenditures 7.3 7.7 6.2
Other Non-current 0.5 -0.2 -0.2
Total Cash used in Investments 7.8 7.5 6
Cash from Financing
Repayment of debt 8 8.8 9
Dividend payments 14.4 16.4 6.1
Cash used in Financing 22.4 25.2 15.1
Total cash generated 2.2 0.8 -0.4
HCL Ratios 2003 2004 2005
Rev growth (%) 8.006% 8.001%
Gross Margin 19.507% 20.489% 15.497%
SGA/Rev 7.509% 8.203% 7.800%
EBITDA margin 11.998% 12.286% 7.698%
EBIT margin 9.555% 10.079% 5.671%
Net margin 5.741% 6.033% 3.406%
Effective Tax 39.917% 40.146% 39.940%
Market Share (%)
2003 2004 2005
Days Sales Out 44.410 46.415 48.311
Days Inventory Out 51.264 48.300 44.401
Days Payable Out 37.493 37.474 37.437
8/11/2019 Fin 302 Case Study
5/63
P/B
NM
1.6
11.4
3.85.6
8/11/2019 Fin 302 Case Study
6/63
WACC
9.444%
9.375%
9.307%
9.238%
9.169%
9.100%
8/11/2019 Fin 302 Case Study
7/63
2006 2007
36 38.5
5.9 6.1
8.3 6.2
0.7 5.4
1.8 4.7
34.7 37.7
5.1 8.2
-0.7 -1.7
4.4 6.5
8 11
17.9 23
25.9 34
4.4 -2.8
2006 2007 Average
8.328% 7.011% 7.836%
19.289% 17.996% 18.556%
8.096% 7.198% 7.761%
11.193% 10.798% 10.795%
9.432% 9.417% 8.831%
5.659% 5.656% 5.299%
40.000% 39.938% 39.988%
3.151%
2006 2007 Average
49.294 49.343 47.555
43.405 43.404 46.155
37.444 37.470 37.464
8/11/2019 Fin 302 Case Study
8/63
Exhibit 5
Year 1 Est Annual Growth
Selling price/unit $1.77 2.00%
Raw material/unit $0.94 4.00%
Manufacturing Overhead $3,920,000 3.00%
Maintenance expense $2,250,000 3.00%
Hourly labor cost $20.00 3.50%
Manager salary 160,000 3.50%
sga of sales 7.76%
8/11/2019 Fin 302 Case Study
9/63
Year 0 1 2
Max Cap 80,000,000.00 80,000,000.00
Cap Percentage 60% 65.00%
Units 48,000,000.00 52,000,000.00
Price $1.77 $1.81
Operatting Results 2008 2009 2010
Revenue $84,960,000.00 $93,880,800.00
COGS ($68,770,000.00) ($76,772,500.00)
Gross $16,190,000.00 $17,108,300.00
SG&A Expense ($6,592,896.00) ($7,285,150.08)
Managers Expense (Fixed) (640,000.00)$ (662,400.00)$
EBITDA $9,597,104.00 $9,823,149.92
Depr Expense (4,000,000.00)$ (4,000,000.00)$
EBIT 4,957,104.00$ $5,823,149.92
Taxes ($1,982,841.60) ($2,329,259.97)Net Income $2,974,262.40 $3,493,889.95
Cap Ex (45,000,000.00)$
NWC ($12,883,140.22) ($1,371,600.21)
Depreciation 4,000,000.00$ 4,000,000.00$
Free Cash Flow (45,000,000.00)$ (5,908,877.82)$ 6,122,289.74$
Cummulative (45,000,000.00)$ (50,908,877.82)$ (44,786,588.08)$
WACC 9.238%
NPV (16,887,126.814)$
IRR 2.079%
Payback 11.389
MIRR 4.871%
8/11/2019 Fin 302 Case Study
10/63
3 4 5 6 7
80,000,000.00 80,000,000.00 80,000,000.00 80,000,000.00 80,000,000.00
70.00% 75.00% 75.00% 75.00% 75.00%
56,000,000.00 60,000,000.00 60,000,000.00 60,000,000.00 60,000,000.00
$1.84 $1.88 $1.92 $1.95 $1.99
2011 2012 2013 2014 2015
$103,124,448.00 $112,700,289.60 $114,954,295.39 $117,253,381.30 $119,598,448.93
($85,334,167.00) ($94,398,853.58) ($97,986,314.48) ($101,711,013.65) ($105,578,231.64)
$17,790,281.00 $18,301,436.02 $16,967,980.92 $15,542,367.65 $14,020,217.29
($8,002,457.16) ($8,745,542.47) ($8,920,453.32) ($9,098,862.39) ($9,280,839.64)
(1,028,376.00)$ (1,064,369.16)$ (1,468,829.44)$ (1,520,238.47)$ (1,573,446.82)$
$9,787,823.84 $9,555,893.55 $8,047,527.59 $6,443,505.26 $4,739,377.65
(4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$
$5,787,823.84 $5,555,893.55 $4,047,527.59 $2,443,505.26 $739,377.65
($2,315,129.53) ($2,222,357.42) ($1,619,011.04) ($977,402.10) ($295,751.06)$3,472,694.30 $3,333,536.13 $2,428,516.56 $1,466,103.16 $443,626.59
($1,427,746.58) ($1,483,771.96) ($384,353.88) ($393,621.99) ($403,136.67)
4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$
6,044,947.72$ 5,849,764.17$ 6,044,162.68$ 5,072,481.17$ 4,040,489.92$
(38,741,640.35)$ (32,891,876.19)$ (26,847,713.51)$ (21,775,232.34)$ (17,734,742.42)$
8/11/2019 Fin 302 Case Study
11/63
8 9 10
80,000,000.00 80,000,000.00 80,000,000.00
75.00% 75.00% 75.00%
60,000,000.00 60,000,000.00 60,000,000.00
$2.03 $2.07 $2.12
2016 2017 2018
$121,990,417.90 $124,430,226.26 $126,918,830.79
($109,593,453.20) ($113,762,375.21) ($118,090,914.96)
$12,396,964.71 $10,667,851.05 $8,827,915.83
($9,466,456.43) ($9,655,785.56) ($9,848,901.27)
(1,628,517.46)$ (1,685,515.57)$ (1,744,508.61)$
$2,930,508.28 $1,012,065.49 ($1,020,985.44)
(4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$
($1,069,491.72) ($2,987,934.51) ($5,020,985.44)
$427,796.69 $1,195,173.80 $2,008,394.18($641,695.03) ($1,792,760.70) ($3,012,591.26)
8,245.00$
($412,905.25) ($422,935.27) $19,183,212.03
4,000,000.00$ 4,000,000.00$ 4,000,000.00$
2,945,399.72$ 1,784,304.02$ 20,178,865.76$
(14,789,342.70)$ (13,005,038.68)$ 7,173,827.08$
8/11/2019 Fin 302 Case Study
12/63
Year 0 1 2 3
Manager 4 4 6
Salary 160,000.00$ 165,600.00$ 171,396.00$
Total Cost 640,000.00$ 662,400.00$ 1,028,376.00$
HOURLY
Cost/Hour $20.00 20.70$ 21.42$
Hours 2,000.00 2,000.00 2,000.00
Cost/Worker $40,000.00 $41,400.00 $42,849.00
# of Workers 437 473 510
Total Cost $17,480,000.00 $19,582,200.00 $21,852,990.00
Material
Raw Material 0.94$ 0.98$ 1.02$
Units 48,000,000.00$ 52,000,000.00$ 56,000,000.00$
Total 45,120,000.00$ 50,835,200.00$ 56,935,424.00$
Manufacturing Overhead 3,920,000.00$ 4,037,600.00$ 4,158,728.00$Maintenence Expense 2,250,000.00$ 2,317,500.00$ 2,387,025.00$
Total 6,170,000.00$ 6,355,100.00$ 6,545,753.00$
Depreciation
Facilty Expansion 500,000.00$ 500,000.00$ 500,000.00$
Manufacturing Equipment 2,000,000.00$ 2,000,000.00$ 2,000,000.00$
Packing Equipment 1,500,000.00$ 1,500,000.00$ 1,500,000.00$
Total 4,000,000.00$ 4,000,000.00$ 4,000,000.00$
Days Sales Out 47.555 47.555 47.555
Days Inventory Out 46.155 46.155 46.155
Days Payable Out 37.464 37.464 37.464
NWC
Accounts Receivable $11,222,904.50 $12,401,309.47 $13,622,361.48
Inventory 8,816,824.69$ 9,842,804.62$ 10,940,473.91$
Accounts Payable ($7,156,588.97) ($7,989,373.66) ($8,880,348.38)
NWC $12,883,140.22 $14,254,740.43 $15,682,487.01
Recover ($12,883,140.22) ($14,254,740.43)
Change in NWC $12,883,140.22 $1,371,600.21 $1,427,746.58
8/11/2019 Fin 302 Case Study
13/63
4 5 6 7 8
6 8 8 8 8
177,394.86$ 183,603.68$ 190,029.81$ 196,680.85$ 203,564.68$
1,064,369.16$ 1,468,829.44$ 1,520,238.47$ 1,573,446.82$ 1,628,517.46$
22.17$ 22.95$ 23.75$ 24.59$ 25.45$
2,000.00 2,000.00 2,000.00 2,000.00 2,000.00
$44,348.72 $45,900.92 $47,507.45 $49,170.21 $50,891.17
546 546 546 546 546
$24,214,398.39 $25,061,902.33 $25,939,068.92 $26,846,936.33 $27,786,579.10
1.06$ 1.10$ 1.14$ 1.19$ 1.24$
60,000,000.00$ 60,000,000.00$ 60,000,000.00$ 60,000,000.00$ 60,000,000.00$
63,442,329.60$ 65,980,022.78$ 68,619,223.70$ 71,363,992.64$ 74,218,552.35$
4,283,489.84$ 4,411,994.54$ 4,544,354.37$ 4,680,685.00$ 4,821,105.55$2,458,635.75$ 2,532,394.82$ 2,608,366.67$ 2,686,617.67$ 2,767,216.20$
6,742,125.59$ 6,944,389.36$ 7,152,721.04$ 7,367,302.67$ 7,588,321.75$
500,000.00$ 500,000.00$ 500,000.00$ 500,000.00$ 500,000.00$
2,000,000.00$ 2,000,000.00$ 2,000,000.00$ 2,000,000.00$ 2,000,000.00$
1,500,000.00$ 1,500,000.00$ 1,500,000.00$ 1,500,000.00$ 1,500,000.00$
4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$
47.555 47.555 47.555 47.555 47.555
46.155 46.155 46.155 46.155 46.155
37.464 37.464 37.464 37.464 37.464
$14,887,295.04 $15,185,040.95 $15,488,741.76 $15,798,516.60 $16,114,486.93
12,102,634.04$ 12,562,573.17$ 13,040,107.26$ 13,535,913.33$ 14,050,694.55$
($9,823,670.12) ($10,197,001.27) ($10,584,614.19) ($10,987,058.42) ($11,404,904.73)
$17,166,258.97 $17,550,612.85 $17,944,234.83 $18,347,371.51 $18,760,276.76
($15,682,487.01) ($17,166,258.97) ($17,550,612.85) ($17,944,234.83) ($18,347,371.51)
$1,483,771.96 $384,353.88 $393,621.99 $403,136.67 $412,905.25
8/11/2019 Fin 302 Case Study
14/63
9 10
8 8
210,689.45$ 218,063.58$
1,685,515.57$ 1,744,508.61$
26.34$ 27.26$
2,000.00 2,000.00
$52,672.36 $54,515.89
546 546
$28,759,109.37 $29,765,678.20
1.29$ 1.34$
60,000,000.00$ 60,000,000.00$
77,187,294.44$ 80,274,786.22$
4,965,738.72$ 5,114,710.88$2,850,232.68$ 2,935,739.66$
7,815,971.40$ 8,050,450.54$
500,000.00$ 500,000.00$ -$
2,000,000.00$ 2,000,000.00$ 4,675.00$
1,500,000.00$ 1,500,000.00$ 3,570.00$
4,000,000.00$ 4,000,000.00$ 8,245.00$
47.555 47.555
46.155 46.155
37.464 37.464
$16,436,776.67 $16,765,512.20
14,585,181.31$ 15,140,132.25$
($11,838,745.95) ($12,289,197.89)
$19,183,212.03 $19,616,446.56
($18,760,276.76) ($19,183,212.03) ($19,616,446.56)
$422,935.27 ($19,183,212.03) ($19,616,446.56)
8/11/2019 Fin 302 Case Study
15/63
Exhibit 5
Year 1 Est Annual Growth
Selling price/unit $1.77 2.00%
Raw material/unit $0.94 1.00%
Manufacturing Overhead $3,920,000 3.00%
Maintenance expense $2,250,000 3.00%
Hourly labor cost $20.00 3.50%
Manager salary 160,000 3.50%
sga of sales 7.76%
8/11/2019 Fin 302 Case Study
16/63
Year 0 1 2
Max Cap 80,000,000.00 80,000,000.00
Cap Percentage 60% 65.00%
Units 48,000,000.00 52,000,000.00
Price $1.77 $1.81
Operatting Results 2008 2009 2010
Revenue $84,960,000.00 $93,880,800.00
COGS ($68,770,000.00) ($75,306,100.00)
Gross $16,190,000.00 $18,574,700.00
SG&A Expense ($6,592,896.00) ($7,285,150.08)
Managers Expense (Fixed) (640,000.00)$ (662,400.00)$
EBITDA $9,597,104.00 $11,289,549.92
Depr Expense (4,000,000.00)$ (4,000,000.00)$
EBIT 4,957,104.00$ $7,289,549.92
Taxes ($1,982,841.60) ($2,915,819.97)Net Income $2,974,262.40 $4,373,729.95
Cap Ex (45,000,000.00)$
NWC ($12,883,140.22) ($1,336,198.58)
Depreciation 4,000,000.00$ 4,000,000.00$
Free Cash Flow (45,000,000.00)$ (5,908,877.82)$ 7,037,531.37$
Cummulative (45,000,000.00)$ (50,908,877.82)$ (43,871,346.45)$
WACC 9.238%
NPV 6,626,430.986$
IRR 11.577%
Payback 6.402
MIRR 10.595%
8/11/2019 Fin 302 Case Study
17/63
3 4 5 6 7
80,000,000.00 80,000,000.00 80,000,000.00 80,000,000.00 80,000,000.00
70.00% 75.00% 80.00% 85.00% 85.00%
56,000,000.00 60,000,000.00 64,000,000.00 68,000,000.00 68,000,000.00
$1.84 $1.88 $1.92 $1.95 $1.99
2011 2012 2013 2014 2015
$103,124,448.00 $112,700,289.60 $122,617,915.08 $132,887,165.47 $135,544,908.78
($82,096,807.00) ($89,065,500.38) ($96,261,462.05) ($103,740,396.37) ($105,656,032.58)
$21,027,641.00 $23,634,789.22 $26,356,453.03 $29,146,769.10 $29,888,876.21
($8,002,457.16) ($8,745,542.47) ($9,515,150.21) ($10,312,044.04) ($10,518,284.92)
(1,028,376.00)$ (1,064,369.16)$ (1,468,829.44)$ (1,520,238.47)$ (1,573,446.82)$
$13,025,183.84 $14,889,246.75 $16,841,302.82 $18,834,725.06 $19,370,591.28
(4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$
$9,025,183.84 $10,889,246.75 $12,841,302.82 $14,834,725.06 $15,370,591.28
($3,610,073.53) ($4,355,698.70) ($5,136,521.13) ($5,933,890.03) ($6,148,236.51)$5,415,110.30 $6,533,548.05 $7,704,781.69 $8,900,835.04 $9,222,354.77
($1,384,992.31) ($1,433,170.79) ($1,483,805.86) ($1,537,085.71) ($397,325.17)
4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$
8,030,117.99$ 9,100,377.26$ 10,220,975.83$ 11,363,749.33$ 12,825,029.60$
(35,841,228.46)$ (26,740,851.20)$ (16,519,875.37)$ (5,156,126.05)$ 7,668,903.56$
8/11/2019 Fin 302 Case Study
18/63
8 9 10
80,000,000.00 80,000,000.00 80,000,000.00
85.00% 85.00% 85.00%
68,000,000.00 68,000,000.00 68,000,000.00
$2.03 $2.07 $2.12
2016 2017 2018
$138,255,806.96 $141,020,923.10 $143,841,341.56
($107,620,848.00) ($109,636,363.78) ($111,704,151.64)
$30,634,958.96 $31,384,559.32 $32,137,189.92
($10,728,650.62) ($10,943,223.63) ($11,162,088.11)
(1,628,517.46)$ (1,685,515.57)$ (1,744,508.61)$
$19,906,308.34 $20,441,335.68 $20,975,101.81
(4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$
$15,906,308.34 $16,441,335.68 $16,975,101.81
($6,362,523.33) ($6,576,534.27) ($6,790,040.73)$9,543,785.00 $9,864,801.41 $10,185,061.09
8,245.00$
($405,534.01) ($413,920.00)
4,000,000.00$ 4,000,000.00$ 4,000,000.00$
13,138,250.99$ 13,450,881.41$ 14,193,306.09$
20,807,154.55$ 34,258,035.96$ 48,451,342.04$
8/11/2019 Fin 302 Case Study
19/63
Year 0 1 2 3
Manager 4 4 6
Salary 160,000.00$ 165,600.00$ 171,396.00$
Total Cost 640,000.00$ 662,400.00$ 1,028,376.00$
HOURLY
Cost/Hour $20.00 20.70$ 21.42$
Hours 2,000.00 2,000.00 2,000.00
Cost/Worker $40,000.00 $41,400.00 $42,849.00
# of Workers 437 473 510
Total Cost $17,480,000.00 $19,582,200.00 $21,852,990.00
Material
Raw Material 0.94$ 0.95$ 0.96$
Units 48,000,000.00$ 52,000,000.00$ 56,000,000.00$
Total 45,120,000.00$ 49,368,800.00$ 53,698,064.00$
Manufacturing Overhead 3,920,000.00$ 4,037,600.00$ 4,158,728.00$Maintenence Expense 2,250,000.00$ 2,317,500.00$ 2,387,025.00$
Total 6,170,000.00$ 6,355,100.00$ 6,545,753.00$
Depreciation
Facilty Expansion 500,000.00$ 500,000.00$ 500,000.00$
Manufacturing Equipment 2,000,000.00$ 2,000,000.00$ 2,000,000.00$
Packing Equipment 1,500,000.00$ 1,500,000.00$ 1,500,000.00$
Total 4,000,000.00$ 4,000,000.00$ 4,000,000.00$
Days Sales Out 47.555 47.555 47.555
Days Inventory Out 46.155 46.155 46.155
Days Payable Out 37.464 37.464 37.464
NWC
Accounts Receivable $11,222,904.50 $12,401,309.47 $13,622,361.48
Inventory 8,816,824.69$ 9,654,801.25$ 10,525,420.31$
Accounts Payable ($7,156,588.97) ($7,836,771.91) ($8,543,450.68)
NWC $12,883,140.22 $14,219,338.81 $15,604,331.11
Recover ($12,883,140.22) ($14,219,338.81)
Change in NWC $12,883,140.22 $1,336,198.58 $1,384,992.31
8/11/2019 Fin 302 Case Study
20/63
4 5 6 7 8
6 8 8 8 8
177,394.86$ 183,603.68$ 190,029.81$ 196,680.85$ 203,564.68$
1,064,369.16$ 1,468,829.44$ 1,520,238.47$ 1,573,446.82$ 1,628,517.46$
22.17$ 22.95$ 23.75$ 24.59$ 25.45$
2,000.00 2,000.00 2,000.00 2,000.00 2,000.00
$44,348.72 $45,900.92 $47,507.45 $49,170.21 $50,891.17
546 582 619 619 619
$24,214,398.39 $26,714,335.45 $29,407,112.93 $30,436,361.88 $31,501,634.55
0.97$ 0.98$ 0.99$ 1.00$ 1.01$
60,000,000.00$ 64,000,000.00$ 68,000,000.00$ 68,000,000.00$ 68,000,000.00$
58,108,976.40$ 62,602,737.24$ 67,180,562.40$ 67,852,368.03$ 68,530,891.71$
4,283,489.84$ 4,411,994.54$ 4,544,354.37$ 4,680,685.00$ 4,821,105.55$2,458,635.75$ 2,532,394.82$ 2,608,366.67$ 2,686,617.67$ 2,767,216.20$
6,742,125.59$ 6,944,389.36$ 7,152,721.04$ 7,367,302.67$ 7,588,321.75$
500,000.00$ 500,000.00$ 500,000.00$ 500,000.00$ 500,000.00$
2,000,000.00$ 2,000,000.00$ 2,000,000.00$ 2,000,000.00$ 2,000,000.00$
1,500,000.00$ 1,500,000.00$ 1,500,000.00$ 1,500,000.00$ 1,500,000.00$
4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$
47.555 47.555 47.555 47.555 47.555
46.155 46.155 46.155 46.155 46.155
37.464 37.464 37.464 37.464 37.464
$14,887,295.04 $16,197,377.01 $17,553,907.33 $17,904,985.48 $18,263,085.19
11,418,858.56$ 12,341,434.28$ 13,300,289.20$ 13,545,887.99$ 13,797,791.91$
($9,268,651.70) ($10,017,503.52) ($10,795,803.05) ($10,995,154.82) ($11,199,624.45)
$17,037,501.90 $18,521,307.77 $20,058,393.48 $20,455,718.65 $20,861,252.65
($15,604,331.11) ($17,037,501.90) ($18,521,307.77) ($20,058,393.48) ($20,455,718.65)
$1,433,170.79 $1,483,805.86 $1,537,085.71 $397,325.17 $405,534.01
8/11/2019 Fin 302 Case Study
21/63
9 10
8 8
210,689.45$ 218,063.58$
1,685,515.57$ 1,744,508.61$
26.34$ 27.26$
2,000.00 2,000.00
$52,672.36 $54,515.89
619 619
$32,604,191.76 $33,745,338.47
1.02$ 1.03$
68,000,000.00$ 68,000,000.00$
69,216,200.62$ 69,908,362.63$
4,965,738.72$ 5,114,710.88$2,850,232.68$ 2,935,739.66$
7,815,971.40$ 8,050,450.54$
500,000.00$ 500,000.00$ -$
2,000,000.00$ 2,000,000.00$ 4,675.00$
1,500,000.00$ 1,500,000.00$ 3,570.00$
4,000,000.00$ 4,000,000.00$ 8,245.00$
47.555 47.555
46.155 46.155
37.464 37.464
$18,628,346.89 $19,000,913.83
14,056,196.00$ 14,321,301.76$
($11,409,370.24) ($11,624,555.75)
$21,275,172.66 $21,697,659.84
($20,861,252.65) ($21,275,172.66) ($21,697,659.84)
$413,920.00 ($21,275,172.66) ($21,697,659.84)
8/11/2019 Fin 302 Case Study
22/63
Exhibit 5
Year 1 Est Annual Growth
Selling price/unit $1.77 2.00%
Raw material/unit $0.94 1.00%
Manufacturing Overhead $3,920,000 3.00%
Maintenance expense $2,250,000 3.00%
Hourly labor cost $20.00 3.50%
Manager salary 160,000 3.50%
sga of sales 7.76%
8/11/2019 Fin 302 Case Study
23/63
8/11/2019 Fin 302 Case Study
24/63
Year 0 1 2
Max Cap 80,000,000.00 80,000,000.00
Cap Percentage 60% 65.00%
Units 48,000,000.00 52,000,000.00
Price $1.77 $1.81
Operatting Results 2008 2009 2010
Revenue $84,960,000.00 $93,880,800.00
COGS (45,120,000.00)$ (49,368,800.00)$
Gross $39,840,000.00 $44,512,000.00
fixed cost (23,650,000.00) (25,937,300.00)
SG&A Expense ($6,592,896.00) ($7,285,150.08)
Managers Expense (Fixed) (640,000.00)$ (662,400.00)$
EBITDA $8,957,104.00 $10,627,149.92
Depr Expense (4,000,000.00)$ (4,000,000.00)$
EBIT 4,317,104.00$ $6,627,149.92Taxes ($1,726,841.60) ($2,650,859.97)
Net Income $2,590,262.40 $3,976,289.95
Cap Ex (45,000,000.00)$
NWC ($12,312,185.23) ($1,280,978.91)
Depreciation 4,000,000.00$ 4,000,000.00$
Free Cash Flow (45,000,000.00)$ (5,721,922.83)$ 6,695,311.04$
Cummulative (45,000,000.00)$ (50,721,922.83)$ (44,026,611.78)$
WACC 9.238%
NPV 237,885,925.796$
IRR 33.693%
Payback 6.646
MIRR 30.085%
8/11/2019 Fin 302 Case Study
25/63
8/11/2019 Fin 302 Case Study
26/63
3 4 5 6 7
80,000,000.00 80,000,000.00 80,000,000.00 80,000,000.00 80,000,000.00
70.00% 75.00% 80.00% 90.00% 90.00%
56,000,000.00 60,000,000.00 64,000,000.00 72,000,000.00 72,000,000.00
$1.84 $1.88 $1.92 $1.95 $1.99
2011 2012 2013 2014 2015
$103,124,448.00 $112,700,289.60 $122,617,915.08 $140,704,057.56 $143,518,138.71
(53,698,064.00)$ (58,108,976.40)$ (62,602,737.24)$ (71,132,360.19)$ (71,843,683.79)$
$49,426,384.00 $54,591,313.20 $60,015,177.84 $69,571,697.37 $71,674,454.92
(28,398,743.00) (30,956,523.98) (33,658,724.81) (38,270,102.25) (39,573,792.22)
($8,002,457.16) ($8,745,542.47) ($9,515,150.21) ($10,918,634.87) ($11,137,007.56)
(1,028,376.00)$ (1,064,369.16)$ (1,468,829.44)$ (1,520,238.47)$ (1,573,446.82)$
$11,996,807.84 $13,824,877.59 $15,372,473.38 $18,862,721.78 $19,390,208.32
(4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$
$7,996,807.84 $9,824,877.59 $11,372,473.38 $14,862,721.78 $15,390,208.32($3,198,723.13) ($3,929,951.03) ($4,548,989.35) ($5,945,088.71) ($6,156,083.33)
$4,798,084.70 $5,894,926.55 $6,823,484.03 $8,917,633.07 $9,234,124.99
($1,325,568.50) ($1,371,421.20) ($1,418,569.71) ($2,595,034.07) ($388,902.48)
4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$
7,472,516.21$ 8,523,505.36$ 9,404,914.32$ 10,322,599.00$ 12,845,222.51$
(36,554,095.58)$ (28,030,590.22)$ (18,625,675.90)$ (8,303,076.91)$ 4,542,145.61$
8/11/2019 Fin 302 Case Study
27/63
8/11/2019 Fin 302 Case Study
28/63
8 9 10
80,000,000.00 80,000,000.00 80,000,000.00
90.00% 90.00% 90.00%
72,000,000.00 72,000,000.00 72,000,000.00
$2.03 $2.07 $2.12
2016 2017 2018
$146,388,501.49 $149,316,271.51 $152,302,596.95
(72,562,120.63)$ (73,287,741.84)$ (74,020,619.26)$
$73,826,380.85 $76,028,529.68 $78,281,977.69
(39,600,000.00) (39,600,000.00) (39,600,000.00)
($11,359,747.72) ($11,586,942.67) ($11,818,681.52)
(1,628,517.46)$ (1,685,515.57)$ (1,744,508.61)$
$21,238,115.68 $23,156,071.44 $25,118,787.55
(4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$
$17,238,115.68 $19,156,071.44 $21,118,787.55($6,895,246.27) ($7,662,428.58) ($8,447,515.02)
$10,342,869.41 $11,493,642.86 $12,671,272.53
($396,508.80) ($404,265.53) $21,493,434.42
4,000,000.00$ 4,000,000.00$ 4,000,000.00$
537,836,668.29$
13,946,360.61$ 15,089,377.33$ $576,001,375.25
18,488,506.22$ 33,577,883.55$ 609,579,258.80$
8/11/2019 Fin 302 Case Study
29/63
8/11/2019 Fin 302 Case Study
30/63
Year 0 1 2
Manager 4 4
Salary 160,000.00$ 165,600.00$
Total Cost 640,000.00$ 662,400.00$
HOURLY
Cost/Hour $20.00 20.70$
Hours 2,000.00 2,000.00
Cost/Worker $40,000.00 $41,400.00
# of Workers 437 473
Total Cost $17,480,000.00 $19,582,200.00
Material
Raw Material 0.94$ 0.95$
Units 48,000,000.00$ 52,000,000.00$
Total 45,120,000.00$ 49,368,800.00$
Manufacturing Overhead 3,920,000.00$ 4,037,600.00$
Maintenence Expense 2,250,000.00$ 2,317,500.00$
Total 6,170,000.00$ 6,355,100.00$
Depreciation
Facilty Expansion 500,000.00$ 500,000.00$
Manufacturing Equipment 2,000,000.00$ 2,000,000.00$
Packing Equipment 1,500,000.00$ 1,500,000.00$
Total 4,000,000.00$ 4,000,000.00$
Days Sales Out 47.555 47.555
Days Inventory Out 46.155 46.155
Days Payable Out 37.464 37.464
NWC
Accounts Receivable $11,222,904.50 $12,401,309.47
Inventory 5,784,719.06$ 6,329,446.78$
Accounts Payable ($4,695,438.33) ($5,137,592.11)
NWC $12,312,185.23 $13,593,164.14
Recover ($12,312,185.23)
Change in NWC $12,312,185.23 $1,280,978.91
8/11/2019 Fin 302 Case Study
31/63
total fixed cost per year 23,650,000.00$ 25,937,300.00$
per unit 0.492708333 0.498794231
new cogs 23,650,000.00 25,937,300.00
8/11/2019 Fin 302 Case Study
32/63
3 4 5 6 7
6 6 8 8 8
171,396.00$ 177,394.86$ 183,603.68$ 190,029.81$ 196,680.85$
1,028,376.00$ 1,064,369.16$ 1,468,829.44$ 1,520,238.47$ 1,573,446.82$
21.42$ 22.17$ 22.95$ 23.75$ 24.59$
2,000.00 2,000.00 2,000.00 2,000.00 2,000.00
$42,849.00 $44,348.72 $45,900.92 $47,507.45 $49,170.21
510 546 582 655 655
$21,852,990.00 $24,214,398.39 $26,714,335.45 $31,117,381.21 $32,206,489.55
0.96$ 0.97$ 0.98$ 0.99$ 1.00$
56,000,000.00$ 60,000,000.00$ 64,000,000.00$ 72,000,000.00$ 72,000,000.00$
53,698,064.00$ 58,108,976.40$ 62,602,737.24$ 71,132,360.19$ 71,843,683.79$
4,158,728.00$ 4,283,489.84$ 4,411,994.54$ 4,544,354.37$ 4,680,685.00$
2,387,025.00$ 2,458,635.75$ 2,532,394.82$ 2,608,366.67$ 2,686,617.67$
6,545,753.00$ 6,742,125.59$ 6,944,389.36$ 7,152,721.04$ 7,367,302.67$
500,000.00$ 500,000.00$ 500,000.00$ 500,000.00$ 500,000.00$
2,000,000.00$ 2,000,000.00$ 2,000,000.00$ 2,000,000.00$ 2,000,000.00$
1,500,000.00$ 1,500,000.00$ 1,500,000.00$ 1,500,000.00$ 1,500,000.00$
4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$
47.555 47.555 47.555 47.555 47.555
46.155 46.155 46.155 46.155 46.155
37.464 37.464 37.464 37.464 37.464
$13,622,361.48 $14,887,295.04 $16,197,377.01 $18,586,490.12 $18,958,219.92
6,884,490.57$ 7,450,002.30$ 8,026,135.81$ 9,119,696.81$ 9,210,893.78$
($5,588,119.42) ($6,047,143.51) ($6,514,789.28) ($7,402,429.32) ($7,476,453.61)
$14,918,732.63 $16,290,153.83 $17,708,723.54 $20,303,757.61 $20,692,660.09
($13,593,164.14) ($14,918,732.63) ($16,290,153.83) ($17,708,723.54) ($20,303,757.61)
$1,325,568.50 $1,371,421.20 $1,418,569.71 $2,595,034.07 $388,902.48
8/11/2019 Fin 302 Case Study
33/63
28,398,743.00$ 30,956,523.98$ 33,658,724.81$ 38,270,102.25$ 39,573,792.22$
0.507120411 0.515942066 0.525917575 0.531529198 0.549636003
28,398,743.00 30,956,523.98 33,658,724.81 38,270,102.25 39,573,792.22
8/11/2019 Fin 302 Case Study
34/63
8 9 10
8 8 8
203,564.68$ 210,689.45$ 218,063.58$
1,628,517.46$ 1,685,515.57$ 1,744,508.61$
25.45$ 26.34$ 27.26$
2,000.00 2,000.00 2,000.00
$50,891.17 $52,672.36 $54,515.89
655 655 655
$33,333,716.68 $34,500,396.77 $35,707,910.66
1.01$ 1.02$ 1.03$
72,000,000.00$ 72,000,000.00$ 72,000,000.00$
72,562,120.63$ 73,287,741.84$ 74,020,619.26$
4,821,105.55$ 4,965,738.72$ 5,114,710.88$
2,767,216.20$ 2,850,232.68$ 2,935,739.66$
7,588,321.75$ 7,815,971.40$ 8,050,450.54$
500,000.00$ 500,000.00$ 500,000.00$ -$
2,000,000.00$ 2,000,000.00$ 2,000,000.00$ 4,675.00$
1,500,000.00$ 1,500,000.00$ 1,500,000.00$ 3,570.00$
4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 8,245.00$
47.555 47.555 47.555
46.155 46.155 46.155
37.464 37.464 37.464
$19,337,384.32 $19,724,132.00 $20,118,614.64
9,303,002.72$ 9,396,032.74$ 9,489,993.07$
($7,551,218.15) ($7,626,730.33) ($7,702,997.63)
$21,089,168.89 $21,493,434.42 $21,905,610.09
($20,692,660.09) ($21,089,168.89) ($21,493,434.42) ($21,905,610.09)
$396,508.80 $404,265.53 ($21,493,434.42) ($21,905,610.09)
8/11/2019 Fin 302 Case Study
35/63
40,922,038.43$ 42,316,368.17$ 43,758,361.20$
0.568361645 0.587727336 0.607755017
39,600,000.00 39,600,000.00 39,600,000.00
8/11/2019 Fin 302 Case Study
36/63
NPV IRR Probability
Best Case $237,885,925.796 33.693% 25%
Base $6,626,430.986 11.577% 50%
Worst Case -$16,887,126.814 2.079% 25%
Expected Value $58,562,915.239 14.732%
Standard Deviation 103,976,256.610$ 11.614%
Coefficient of Variation 1.775 0.788
Risk Free Rate 3.75%
Sharpe Ratio 0.946
8/11/2019 Fin 302 Case Study
37/63
Exhibit 5
Year 1 Est Annual Growth
Selling price/unit $1.77 2.00%
Raw material/unit $0.94 1.00%
Manufacturing Overhead $3,920,000 3.00%
Maintenance expense $2,250,000 3.00%
Hourly labor cost $20.00 3.50%
Manager salary 160,000 3.50%
sga of sales 7.76%
Selling Price
1.77$
-20% 1.42$-15% 1.50$
-10% 1.59$
-5% 1.68$
0% 1.77$
5% 1.86$
10% 1.95$
15% 2.04$
8/11/2019 Fin 302 Case Study
38/63
20% 2.12$
-20% -15%
selling price (71,796,450.76)$ (52,190,730.32)$
direct material (38,648,185.91)$ (27,329,531.68)$
$(80,000,000.
$(60,000,000.
$(40,000,000.
$(20,000,000.
$
$20,000,000.
$40,000,000.
$60,000,000.
$80,000,000.
$100,000,000.
8/11/2019 Fin 302 Case Study
39/63
Year 0 1 2
Max Cap 80,000,000.00 80,000,000.00
Cap Percentage 60% 65.00%
Units 48,000,000.00 52,000,000.00
Price $1.77 $1.81
Operatting Results 2008 2009 2010
Revenue $84,960,000.00 $93,880,800.00
COGS ($68,770,000.00) ($75,306,100.00)
Gross $16,190,000.00 $18,574,700.00
SG&A Expense ($6,592,896.00) ($7,285,150.08)
Managers Expense (Fixed) (640,000.00)$ (662,400.00)$
EBITDA $9,597,104.00 $11,289,549.92
Depr Expense (4,000,000.00)$ (4,000,000.00)$
EBIT 4,957,104.00$ $7,289,549.92
Taxes ($1,982,841.60) ($2,915,819.97)Net Income $2,974,262.40 $4,373,729.95
Cap Ex (45,000,000.00)$
NWC ($12,883,140.22) ($1,336,198.58)
Depreciation 4,000,000.00$ 4,000,000.00$
Free Cash Flow (45,000,000.00)$ (5,908,877.82)$ 7,037,531.37$
Cummulative (45,000,000.00)$ (50,908,877.82)$ (43,871,346.45)$
WACC 9.238%
NPV 6,626,430.986$
IRR 11.577%
Payback 6.402
MIRR 10.595%
NPV
6,626,430.99$
(71,796,450.76)$ (52,190,730.32)$
(32,585,009.89)$
(12,979,289.45)$
6,626,430.99$
26,232,151.42$
45,837,871.86$
65,443,592.29$
8/11/2019 Fin 302 Case Study
40/63
85,049,312.73$
-10% -5% 0% 5%
(32,585,009.89)$ (12,979,289.45)$ 6,626,430.99$ 26,232,151.42$
(16,010,877.46)$ (4,692,223.24)$ 6,626,430.99$ 17,945,085.21$
y(selling price) = 2E+07x - 9E+07
y(direct materials) = 1E+07x - 5E+07
0)
0)
0)
0)
-
00
00
00
00
00
selling price
direct material
Linear (selling price)
Linear (direct material)
8/11/2019 Fin 302 Case Study
41/63
3 4 5 6 7
80,000,000.00 80,000,000.00 80,000,000.00 80,000,000.00 80,000,000.00
70.00% 75.00% 80.00% 85.00% 85.00%
56,000,000.00 60,000,000.00 64,000,000.00 68,000,000.00 68,000,000.00
$1.84 $1.88 $1.92 $1.95 $1.99
2011 2012 2013 2014 2015
$103,124,448.00 $112,700,289.60 $122,617,915.08 $132,887,165.47 $135,544,908.78
($82,096,807.00) ($89,065,500.38) ($96,261,462.05) ($103,740,396.37) ($105,656,032.58)
$21,027,641.00 $23,634,789.22 $26,356,453.03 $29,146,769.10 $29,888,876.21
($8,002,457.16) ($8,745,542.47) ($9,515,150.21) ($10,312,044.04) ($10,518,284.92)
(1,028,376.00)$ (1,064,369.16)$ (1,468,829.44)$ (1,520,238.47)$ (1,573,446.82)$
$13,025,183.84 $14,889,246.75 $16,841,302.82 $18,834,725.06 $19,370,591.28
(4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$
$9,025,183.84 $10,889,246.75 $12,841,302.82 $14,834,725.06 $15,370,591.28
($3,610,073.53) ($4,355,698.70) ($5,136,521.13) ($5,933,890.03) ($6,148,236.51)$5,415,110.30 $6,533,548.05 $7,704,781.69 $8,900,835.04 $9,222,354.77
($1,384,992.31) ($1,433,170.79) ($1,483,805.86) ($1,537,085.71) ($397,325.17)
4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$
8,030,117.99$ 9,100,377.26$ 10,220,975.83$ 11,363,749.33$ 12,825,029.60$
(35,841,228.46)$ (26,740,851.20)$ (16,519,875.37)$ (5,156,126.05)$ 7,668,903.56$
Direct Material Cost NPV
0.94$ 6,626,430.99$
20% 1.128 (38,648,185.91)$15% 1.081 (27,329,531.68)$
10% 1.034 (16,010,877.46)$
5% 0.987 (4,692,223.24)$
0% 0.94 6,626,430.99$
-5% 0.893 17,945,085.21$
-10% 0.846 29,263,739.43$
-15% 0.799 40,582,393.65$
8/11/2019 Fin 302 Case Study
42/63
-20% 0.752 51,901,047.88$
10% 15% 20%
45,837,871.86$ 65,443,592.29$ 85,049,312.73$
29,263,739.43$ 40,582,393.65$ 51,901,047.88$
8/11/2019 Fin 302 Case Study
43/63
8 9 10
80,000,000.00 80,000,000.00 80,000,000.00
85.00% 85.00% 85.00%
68,000,000.00 68,000,000.00 68,000,000.00
$2.03 $2.07 $2.12
2016 2017 2018
$138,255,806.96 $141,020,923.10 $143,841,341.56
($107,620,848.00) ($109,636,363.78) ($111,704,151.64)
$30,634,958.96 $31,384,559.32 $32,137,189.92
($10,728,650.62) ($10,943,223.63) ($11,162,088.11)
(1,628,517.46)$ (1,685,515.57)$ (1,744,508.61)$
$19,906,308.34 $20,441,335.68 $20,975,101.81
(4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$
$15,906,308.34 $16,441,335.68 $16,975,101.81
($6,362,523.33) ($6,576,534.27) ($6,790,040.73)$9,543,785.00 $9,864,801.41 $10,185,061.09
8,245.00$
($405,534.01) ($413,920.00)
4,000,000.00$ 4,000,000.00$ 4,000,000.00$
13,138,250.99$ 13,450,881.41$ 14,193,306.09$
20,807,154.55$ 34,258,035.96$ 48,451,342.04$
8/11/2019 Fin 302 Case Study
44/63
8/11/2019 Fin 302 Case Study
45/63
Year 0 1 2 3
Manager 4 4 6
Salary 160,000.00$ 165,600.00$ 171,396.00$
Total Cost 640,000.00$ 662,400.00$ 1,028,376.00$
HOURLY
Cost/Hour $20.00 20.70$ 21.42$
Hours 2,000.00 2,000.00 2,000.00
Cost/Worker $40,000.00 $41,400.00 $42,849.00
# of Workers 437 473 510
Total Cost $17,480,000.00 $19,582,200.00 $21,852,990.00
Material
Raw Material 0.94$ 0.95$ 0.96$
Units 48,000,000.00$ 52,000,000.00$ 56,000,000.00$
Total 45,120,000.00$ 49,368,800.00$ 53,698,064.00$
Manufacturing Overhead 3,920,000.00$ 4,037,600.00$ 4,158,728.00$Maintenence Expense 2,250,000.00$ 2,317,500.00$ 2,387,025.00$
Total 6,170,000.00$ 6,355,100.00$ 6,545,753.00$
Depreciation
Facilty Expansion 500,000.00$ 500,000.00$ 500,000.00$
Manufacturing Equipment 2,000,000.00$ 2,000,000.00$ 2,000,000.00$
Packing Equipment 1,500,000.00$ 1,500,000.00$ 1,500,000.00$
Total 4,000,000.00$ 4,000,000.00$ 4,000,000.00$
Days Sales Out 47.555 47.555 47.555
Days Inventory Out 46.155 46.155 46.155
Days Payable Out 37.464 37.464 37.464
NWC
Accounts Receivable $11,222,904.50 $12,401,309.47 $13,622,361.48
Inventory 8,816,824.69$ 9,654,801.25$ 10,525,420.31$
Accounts Payable ($7,156,588.97) ($7,836,771.91) ($8,543,450.68)
NWC $12,883,140.22 $14,219,338.81 $15,604,331.11
Recover ($12,883,140.22) ($14,219,338.81)
Change in NWC $12,883,140.22 $1,336,198.58 $1,384,992.31
8/11/2019 Fin 302 Case Study
46/63
8/11/2019 Fin 302 Case Study
47/63
4 5 6 7 8
6 8 8 8 8
177,394.86$ 183,603.68$ 190,029.81$ 196,680.85$ 203,564.68$
1,064,369.16$ 1,468,829.44$ 1,520,238.47$ 1,573,446.82$ 1,628,517.46$
22.17$ 22.95$ 23.75$ 24.59$ 25.45$
2,000.00 2,000.00 2,000.00 2,000.00 2,000.00
$44,348.72 $45,900.92 $47,507.45 $49,170.21 $50,891.17
546 582 619 619 619
$24,214,398.39 $26,714,335.45 $29,407,112.93 $30,436,361.88 $31,501,634.55
0.97$ 0.98$ 0.99$ 1.00$ 1.01$
60,000,000.00$ 64,000,000.00$ 68,000,000.00$ 68,000,000.00$ 68,000,000.00$
58,108,976.40$ 62,602,737.24$ 67,180,562.40$ 67,852,368.03$ 68,530,891.71$
4,283,489.84$ 4,411,994.54$ 4,544,354.37$ 4,680,685.00$ 4,821,105.55$2,458,635.75$ 2,532,394.82$ 2,608,366.67$ 2,686,617.67$ 2,767,216.20$
6,742,125.59$ 6,944,389.36$ 7,152,721.04$ 7,367,302.67$ 7,588,321.75$
500,000.00$ 500,000.00$ 500,000.00$ 500,000.00$ 500,000.00$
2,000,000.00$ 2,000,000.00$ 2,000,000.00$ 2,000,000.00$ 2,000,000.00$
1,500,000.00$ 1,500,000.00$ 1,500,000.00$ 1,500,000.00$ 1,500,000.00$
4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$
47.555 47.555 47.555 47.555 47.555
46.155 46.155 46.155 46.155 46.155
37.464 37.464 37.464 37.464 37.464
$14,887,295.04 $16,197,377.01 $17,553,907.33 $17,904,985.48 $18,263,085.19
11,418,858.56$ 12,341,434.28$ 13,300,289.20$ 13,545,887.99$ 13,797,791.91$
($9,268,651.70) ($10,017,503.52) ($10,795,803.05) ($10,995,154.82) ($11,199,624.45)
$17,037,501.90 $18,521,307.77 $20,058,393.48 $20,455,718.65 $20,861,252.65
($15,604,331.11) ($17,037,501.90) ($18,521,307.77) ($20,058,393.48) ($20,455,718.65)
$1,433,170.79 $1,483,805.86 $1,537,085.71 $397,325.17 $405,534.01
8/11/2019 Fin 302 Case Study
48/63
8/11/2019 Fin 302 Case Study
49/63
9 10
8 8
210,689.45$ 218,063.58$
1,685,515.57$ 1,744,508.61$
26.34$ 27.26$
2,000.00 2,000.00
$52,672.36 $54,515.89
619 619
$32,604,191.76 $33,745,338.47
1.02$ 1.03$
68,000,000.00$ 68,000,000.00$
69,216,200.62$ 69,908,362.63$
4,965,738.72$ 5,114,710.88$2,850,232.68$ 2,935,739.66$
7,815,971.40$ 8,050,450.54$
500,000.00$ 500,000.00$ -$
2,000,000.00$ 2,000,000.00$ 4,675.00$
1,500,000.00$ 1,500,000.00$ 3,570.00$
4,000,000.00$ 4,000,000.00$ 8,245.00$
47.555 47.555
46.155 46.155
37.464 37.464
$18,628,346.89 $19,000,913.83
14,056,196.00$ 14,321,301.76$
($11,409,370.24) ($11,624,555.75)
$21,275,172.66 $21,697,659.84
($20,861,252.65) ($21,275,172.66) ($21,697,659.84)
$413,920.00 ($21,275,172.66) ($21,697,659.84)
8/11/2019 Fin 302 Case Study
50/63
Exhibit 5
Year 1 Est Annual Growth
Selling price/unit $1.74 2.00%
Raw material/unit $0.94 1.00%
Manufacturing Overhead $3,920,000 3.00%
Maintenance expense $2,250,000 3.00%
Hourly labor cost $20.00 3.50%
Manager salary 160,000 3.50%
sga of sales 7.76%
8/11/2019 Fin 302 Case Study
51/63
Year 0 1 2
Max Cap 80,000,000.00 80,000,000.00
Cap Percentage 60% 65.00%
Units 48,000,000.00 52,000,000.00
Price $1.74 $1.77
Operatting Results 2008 2009 2010
Revenue $83,524,241.55 $92,294,286.91
COGS ($68,770,000.00) ($75,306,100.00)
Gross $14,754,241.55 $16,988,186.91
SG&A Expense ($6,481,481.14) ($7,162,036.66)
Managers Expense (Fixed) (640,000.00)$ (662,400.00)$
EBITDA $8,272,760.40 $9,826,150.25
Depr Expense (4,000,000.00)$ (4,000,000.00)$
EBIT 3,632,760.40$ $5,826,150.25
Taxes ($1,453,104.16) ($2,330,460.10)Net Income $2,179,656.24 $3,495,690.15
Cap Ex (45,000,000.00)$
NWC ($12,693,481.79) ($1,316,284.45)
Depreciation 4,000,000.00$ 4,000,000.00$
Free Cash Flow (45,000,000.00)$ (6,513,825.55)$ 6,179,405.70$
Cummulative (45,000,000.00)$ (51,513,825.55)$ (45,334,419.85)$
WACC 9.238%
NPV (0.000)$
IRR 9.238%
Payback 6.946
MIRR 9.238%
8/11/2019 Fin 302 Case Study
52/63
3 4 5 6 7
80,000,000.00 80,000,000.00 80,000,000.00 80,000,000.00 80,000,000.00
70.00% 75.00% 80.00% 85.00% 85.00%
56,000,000.00 60,000,000.00 64,000,000.00 68,000,000.00 68,000,000.00
$1.81 $1.85 $1.88 $1.92 $1.96
2011 2012 2013 2014 2015
$101,381,724.39 $110,795,741.66 $120,545,766.92 $130,641,474.90 $133,254,304.40
($82,096,807.00) ($89,065,500.38) ($96,261,462.05) ($103,740,396.37) ($105,656,032.58)
$19,284,917.39 $21,730,241.28 $24,284,304.87 $26,901,078.53 $27,598,271.82
($7,867,221.81) ($8,597,749.55) ($9,354,351.51) ($10,137,778.45) ($10,340,534.02)
(1,028,376.00)$ (1,064,369.16)$ (1,468,829.44)$ (1,520,238.47)$ (1,573,446.82)$
$11,417,695.58 $13,132,491.72 $14,929,953.35 $16,763,300.08 $17,257,737.80
(4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$
$7,417,695.58 $9,132,491.72 $10,929,953.35 $12,763,300.08 $13,257,737.80
($2,967,078.23) ($3,652,996.69) ($4,371,981.34) ($5,105,320.03) ($5,303,095.12)$4,450,617.35 $5,479,495.03 $6,557,972.01 $7,657,980.05 $7,954,642.68
($1,364,357.47) ($1,411,794.39) ($1,461,666.49) ($1,514,161.40) ($391,392.22)
4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$
7,086,259.88$ 8,067,700.65$ 9,096,305.52$ 10,143,818.65$ 11,563,250.46$
(38,248,159.98)$ (30,180,459.33)$ (21,084,153.81)$ (10,940,335.16)$ 622,915.31$
8/11/2019 Fin 302 Case Study
53/63
8 9 10
80,000,000.00 80,000,000.00 80,000,000.00
85.00% 85.00% 85.00%
68,000,000.00 68,000,000.00 68,000,000.00
$2.00 $2.04 $2.08
2016 2017 2018
$135,919,390.49 $138,637,778.30 $141,410,533.86
($107,620,848.00) ($109,636,363.78) ($111,704,151.64)
$28,298,542.48 $29,001,414.52 $29,706,382.22
($10,547,344.70) ($10,758,291.60) ($10,973,457.43)
(1,628,517.46)$ (1,685,515.57)$ (1,744,508.61)$
$17,751,197.78 $18,243,122.92 $18,732,924.79
(4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$
$13,751,197.78 $14,243,122.92 $14,732,924.79
($5,500,479.11) ($5,697,249.17) ($5,893,169.92)$8,250,718.67 $8,545,873.75 $8,839,754.88
8,245.00$
($399,482.40) ($407,747.36)
4,000,000.00$ 4,000,000.00$ 4,000,000.00$
11,851,236.27$ 12,138,126.39$ 12,847,999.88$
12,474,151.58$ 24,612,277.96$ 37,460,277.84$
8/11/2019 Fin 302 Case Study
54/63
Year 0 1 2 3
Manager 4 4 6
Salary 160,000.00$ 165,600.00$ 171,396.00$
Total Cost 640,000.00$ 662,400.00$ 1,028,376.00$
HOURLY
Cost/Hour $20.00 20.70$ 21.42$
Hours 2,000.00 2,000.00 2,000.00
Cost/Worker $40,000.00 $41,400.00 $42,849.00
# of Workers 437 473 510
Total Cost $17,480,000.00 $19,582,200.00 $21,852,990.00
Material
Raw Material 0.94$ 0.95$ 0.96$
Units 48,000,000.00$ 52,000,000.00$ 56,000,000.00$
Total 45,120,000.00$ 49,368,800.00$ 53,698,064.00$
Manufacturing Overhead 3,920,000.00$ 4,037,600.00$ 4,158,728.00$Maintenence Expense 2,250,000.00$ 2,317,500.00$ 2,387,025.00$
Total 6,170,000.00$ 6,355,100.00$ 6,545,753.00$
Depreciation
Facilty Expansion 500,000.00$ 500,000.00$ 500,000.00$
Manufacturing Equipment 2,000,000.00$ 2,000,000.00$ 2,000,000.00$
Packing Equipment 1,500,000.00$ 1,500,000.00$ 1,500,000.00$
Total 4,000,000.00$ 4,000,000.00$ 4,000,000.00$
Days Sales Out 47.555 47.555 47.555
Days Inventory Out 46.155 46.155 46.155
Days Payable Out 37.464 37.464 37.464
NWC
Accounts Receivable $11,033,246.07 $12,191,736.91 $13,392,154.08
Inventory 8,816,824.69$ 9,654,801.25$ 10,525,420.31$
Accounts Payable ($7,156,588.97) ($7,836,771.91) ($8,543,450.68)
NWC $12,693,481.79 $14,009,766.24 $15,374,123.72
Recover ($12,693,481.79) ($14,009,766.24)
Change in NWC $12,693,481.79 $1,316,284.45 $1,364,357.47
8/11/2019 Fin 302 Case Study
55/63
4 5 6 7 8
6 8 8 8 8
177,394.86$ 183,603.68$ 190,029.81$ 196,680.85$ 203,564.68$
1,064,369.16$ 1,468,829.44$ 1,520,238.47$ 1,573,446.82$ 1,628,517.46$
22.17$ 22.95$ 23.75$ 24.59$ 25.45$
2,000.00 2,000.00 2,000.00 2,000.00 2,000.00
$44,348.72 $45,900.92 $47,507.45 $49,170.21 $50,891.17
546 582 619 619 619
$24,214,398.39 $26,714,335.45 $29,407,112.93 $30,436,361.88 $31,501,634.55
0.97$ 0.98$ 0.99$ 1.00$ 1.01$
60,000,000.00$ 64,000,000.00$ 68,000,000.00$ 68,000,000.00$ 68,000,000.00$
58,108,976.40$ 62,602,737.24$ 67,180,562.40$ 67,852,368.03$ 68,530,891.71$
4,283,489.84$ 4,411,994.54$ 4,544,354.37$ 4,680,685.00$ 4,821,105.55$2,458,635.75$ 2,532,394.82$ 2,608,366.67$ 2,686,617.67$ 2,767,216.20$
6,742,125.59$ 6,944,389.36$ 7,152,721.04$ 7,367,302.67$ 7,588,321.75$
500,000.00$ 500,000.00$ 500,000.00$ 500,000.00$ 500,000.00$
2,000,000.00$ 2,000,000.00$ 2,000,000.00$ 2,000,000.00$ 2,000,000.00$
1,500,000.00$ 1,500,000.00$ 1,500,000.00$ 1,500,000.00$ 1,500,000.00$
4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$
47.555 47.555 47.555 47.555 47.555
46.155 46.155 46.155 46.155 46.155
37.464 37.464 37.464 37.464 37.464
$14,635,711.24 $15,923,653.83 $17,257,259.84 $17,602,405.04 $17,954,453.14
11,418,858.56$ 12,341,434.28$ 13,300,289.20$ 13,545,887.99$ 13,797,791.91$
($9,268,651.70) ($10,017,503.52) ($10,795,803.05) ($10,995,154.82) ($11,199,624.45)
$16,785,918.10 $18,247,584.59 $19,761,745.99 $20,153,138.20 $20,552,620.60
($15,374,123.72) ($16,785,918.10) ($18,247,584.59) ($19,761,745.99) ($20,153,138.20)
$1,411,794.39 $1,461,666.49 $1,514,161.40 $391,392.22 $399,482.40
8/11/2019 Fin 302 Case Study
56/63
9 10
8 8
210,689.45$ 218,063.58$
1,685,515.57$ 1,744,508.61$
26.34$ 27.26$
2,000.00 2,000.00
$52,672.36 $54,515.89
619 619
$32,604,191.76 $33,745,338.47
1.02$ 1.03$
68,000,000.00$ 68,000,000.00$
69,216,200.62$ 69,908,362.63$
4,965,738.72$ 5,114,710.88$2,850,232.68$ 2,935,739.66$
7,815,971.40$ 8,050,450.54$
500,000.00$ 500,000.00$ -$
2,000,000.00$ 2,000,000.00$ 4,675.00$
1,500,000.00$ 1,500,000.00$ 3,570.00$
4,000,000.00$ 4,000,000.00$ 8,245.00$
47.555 47.555
46.155 46.155
37.464 37.464
$18,313,542.20 $18,679,813.05
14,056,196.00$ 14,321,301.76$
($11,409,370.24) ($11,624,555.75)
$20,960,367.97 $21,376,559.06
($20,552,620.60) ($20,960,367.97) ($21,376,559.06)
$407,747.36 ($20,960,367.97) ($21,376,559.06)
8/11/2019 Fin 302 Case Study
57/63
Exhibit 5
Year 1 Est Annual Growth
Selling price/unit $1.77 2.00%
Raw material/unit $0.94 1.00%
Manufacturing Overhead $3,920,000 3.00%
Maintenance expense $2,250,000 3.00%
Hourly labor cost $21.36 3.50%
Manager salary 160,000 3.50%
sga of sales 7.76%
8/11/2019 Fin 302 Case Study
58/63
Year 0 1 2
Max Cap 80,000,000.00 80,000,000.00
Cap Percentage 60% 65.00%
Units 48,000,000.00 52,000,000.00
Price $1.77 $1.81
Operatting Results 2008 2009 2010
Revenue $84,960,000.00 $93,880,800.00
COGS ($69,959,412.00) ($76,638,554.45)
Gross $15,000,588.00 $17,242,245.55
SG&A Expense ($6,592,896.00) ($7,285,150.08)
Managers Expense (Fixed) (640,000.00)$ (662,400.00)$
EBITDA $8,407,692.00 $9,957,095.47
Depr Expense (4,000,000.00)$ (4,000,000.00)$
EBIT 3,767,692.00$ $5,957,095.47
Taxes ($1,507,076.80) ($2,382,838.19)Net Income $2,260,615.20 $3,574,257.28
Cap Ex (45,000,000.00)$
NWC ($12,911,854.84) ($1,339,651.90)
Depreciation 4,000,000.00$ 4,000,000.00$
Free Cash Flow (45,000,000.00)$ (6,651,239.64)$ 6,234,605.39$
Cummulative (45,000,000.00)$ (51,651,239.64)$ (45,416,634.26)$
WACC 9.238%
NPV (0.000)$
IRR 9.238%
Payback 6.940
MIRR 9.238%
8/11/2019 Fin 302 Case Study
59/63
3 4 5 6 7
80,000,000.00 80,000,000.00 80,000,000.00 80,000,000.00 80,000,000.00
70.00% 75.00% 80.00% 85.00% 85.00%
56,000,000.00 60,000,000.00 64,000,000.00 68,000,000.00 68,000,000.00
$1.84 $1.88 $1.92 $1.95 $1.99
2011 2012 2013 2014 2015
$103,124,448.00 $112,700,289.60 $122,617,915.08 $132,887,165.47 $135,544,908.78
($83,583,775.46) ($90,713,148.90) ($98,079,216.70) ($105,741,378.81) ($107,727,049.41)
$19,540,672.54 $21,987,140.70 $24,538,698.38 $27,145,786.66 $27,817,859.38
($8,002,457.16) ($8,745,542.47) ($9,515,150.21) ($10,312,044.04) ($10,518,284.92)
(1,028,376.00)$ (1,064,369.16)$ (1,468,829.44)$ (1,520,238.47)$ (1,573,446.82)$
$11,538,215.38 $13,241,598.23 $15,023,548.17 $16,833,742.62 $17,299,574.45
(4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$
$7,538,215.38 $9,241,598.23 $11,023,548.17 $12,833,742.62 $13,299,574.45
($3,015,286.15) ($3,696,639.29) ($4,409,419.27) ($5,133,497.05) ($5,319,829.78)$4,522,929.23 $5,544,958.94 $6,614,128.90 $7,700,245.57 $7,979,744.67
($1,388,722.56) ($1,437,049.90) ($1,487,912.54) ($1,541,509.17) ($399,015.93)
4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$
7,134,206.66$ 8,107,909.03$ 9,126,216.36$ 10,158,736.40$ 11,580,728.74$
(38,282,427.59)$ (30,174,518.56)$ (21,048,302.20)$ (10,889,565.80)$ 691,162.94$
8/11/2019 Fin 302 Case Study
60/63
8 9 10
80,000,000.00 80,000,000.00 80,000,000.00
85.00% 85.00% 85.00%
68,000,000.00 68,000,000.00 68,000,000.00
$2.03 $2.07 $2.12
2016 2017 2018
$138,255,806.96 $141,020,923.10 $143,841,341.56
($109,764,350.42) ($111,854,888.79) ($114,000,325.02)
$28,491,456.54 $29,166,034.31 $29,841,016.54
($10,728,650.62) ($10,943,223.63) ($11,162,088.11)
(1,628,517.46)$ (1,685,515.57)$ (1,744,508.61)$
$17,762,805.92 $18,222,810.68 $18,678,928.43
(4,000,000.00)$ (4,000,000.00)$ (4,000,000.00)$
$13,762,805.92 $14,222,810.68 $14,678,928.43
($5,505,122.37) ($5,689,124.27) ($5,871,571.37)$8,257,683.55 $8,533,686.41 $8,807,357.06
8,245.00$
($407,283.95) ($415,731.19)
4,000,000.00$ 4,000,000.00$ 4,000,000.00$
11,850,399.60$ 12,117,955.22$ 12,815,602.06$
12,541,562.55$ 24,659,517.77$ 37,475,119.83$
8/11/2019 Fin 302 Case Study
61/63
Year 0 1 2 3
Manager 4 4 6
Salary 160,000.00$ 165,600.00$ 171,396.00$
Total Cost 640,000.00$ 662,400.00$ 1,028,376.00$
HOURLY
Cost/Hour $21.36 22.11$ 22.88$
Hours 2,000.00 2,000.00 2,000.00
Cost/Worker $42,721.77 $44,217.03 $45,764.62
# of Workers 437 473 510
Total Cost $18,669,412.00 $20,914,654.45 $23,339,958.46
Material
Raw Material 0.94$ 0.95$ 0.96$
Units 48,000,000.00$ 52,000,000.00$ 56,000,000.00$
Total 45,120,000.00$ 49,368,800.00$ 53,698,064.00$
Manufacturing Overhead 3,920,000.00$ 4,037,600.00$ 4,158,728.00$Maintenence Expense 2,250,000.00$ 2,317,500.00$ 2,387,025.00$
Total 6,170,000.00$ 6,355,100.00$ 6,545,753.00$
Depreciation
Facilty Expansion 500,000.00$ 500,000.00$ 500,000.00$
Manufacturing Equipment 2,000,000.00$ 2,000,000.00$ 2,000,000.00$
Packing Equipment 1,500,000.00$ 1,500,000.00$ 1,500,000.00$
Total 4,000,000.00$ 4,000,000.00$ 4,000,000.00$
Days Sales Out 47.555 47.555 47.555
Days Inventory Out 46.155 46.155 46.155
Days Payable Out 37.464 37.464 37.464
NWC
Accounts Receivable $11,222,904.50 $12,401,309.47 $13,622,361.48
Inventory 8,969,316.14$ 9,825,631.80$ 10,716,060.71$
Accounts Payable ($7,280,365.80) ($7,975,434.54) ($8,698,192.89)
NWC $12,911,854.84 $14,251,506.74 $15,640,229.30
Recover ($12,911,854.84) ($14,251,506.74)
Change in NWC $12,911,854.84 $1,339,651.90 $1,388,722.56
8/11/2019 Fin 302 Case Study
62/63
4 5 6 7 8
6 8 8 8 8
177,394.86$ 183,603.68$ 190,029.81$ 196,680.85$ 203,564.68$
1,064,369.16$ 1,468,829.44$ 1,520,238.47$ 1,573,446.82$ 1,628,517.46$
23.68$ 24.51$ 25.37$ 26.26$ 27.18$
2,000.00 2,000.00 2,000.00 2,000.00 2,000.00
$47,366.39 $49,024.21 $50,740.06 $52,515.96 $54,354.02
546 582 619 619 619
$25,862,046.91 $28,532,090.10 $31,408,095.37 $32,507,378.71 $33,645,136.97
0.97$ 0.98$ 0.99$ 1.00$ 1.01$
60,000,000.00$ 64,000,000.00$ 68,000,000.00$ 68,000,000.00$ 68,000,000.00$
58,108,976.40$ 62,602,737.24$ 67,180,562.40$ 67,852,368.03$ 68,530,891.71$
4,283,489.84$ 4,411,994.54$ 4,544,354.37$ 4,680,685.00$ 4,821,105.55$2,458,635.75$ 2,532,394.82$ 2,608,366.67$ 2,686,617.67$ 2,767,216.20$
6,742,125.59$ 6,944,389.36$ 7,152,721.04$ 7,367,302.67$ 7,588,321.75$
500,000.00$ 500,000.00$ 500,000.00$ 500,000.00$ 500,000.00$
2,000,000.00$ 2,000,000.00$ 2,000,000.00$ 2,000,000.00$ 2,000,000.00$
1,500,000.00$ 1,500,000.00$ 1,500,000.00$ 1,500,000.00$ 1,500,000.00$
4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$ 4,000,000.00$
47.555 47.555 47.555 47.555 47.555
46.155 46.155 46.155 46.155 46.155
37.464 37.464 37.464 37.464 37.464
$14,887,295.04 $16,197,377.01 $17,553,907.33 $17,904,985.48 $18,263,085.19
11,630,099.33$ 12,574,483.93$ 13,556,830.01$ 13,811,407.72$ 14,072,604.84$
($9,440,115.17) ($10,206,669.19) ($11,004,036.43) ($11,210,676.36) ($11,422,689.24)
$17,077,279.20 $18,565,191.74 $20,106,700.92 $20,505,716.84 $20,913,000.79
($15,640,229.30) ($17,077,279.20) ($18,565,191.74) ($20,106,700.92) ($20,505,716.84)
$1,437,049.90 $1,487,912.54 $1,541,509.17 $399,015.93 $407,283.95
8/11/2019 Fin 302 Case Study
63/63
9 10
8 8
210,689.45$ 218,063.58$
1,685,515.57$ 1,744,508.61$
28.13$ 29.11$
2,000.00 2,000.00
$56,256.41 $58,225.38
619 619
$34,822,716.76 $36,041,511.85
1.02$ 1.03$
68,000,000.00$ 68,000,000.00$
69,216,200.62$ 69,908,362.63$
4,965,738.72$ 5,114,710.88$2,850,232.68$ 2,935,739.66$
7,815,971.40$ 8,050,450.54$
500,000.00$ 500,000.00$ -$
2,000,000.00$ 2,000,000.00$ 4,675.00$
1,500,000.00$ 1,500,000.00$ 3,570.00$
4,000,000.00$ 4,000,000.00$ 8,245.00$
47.555 47.555
46.155 46.155
37.464 37.464
$18,628,346.89 $19,000,913.83
14,340,627.39$ 14,615,688.24$
($11,640,242.30) ($11,863,508.34)
$21,328,731.98 $21,753,093.74
($20,913,000.79) ($21,328,731.98) ($21,753,093.74)
$415 731 19 ($21 328 731 98) ($21 753 093 74)