48000 52000 56000 6000 6400 58000 58000 58000 SEO00 Units 103 Unit Costs 0.94 0.95 0.96 0.97 0.99 101 1.02 Selling Price 1.77 1.81 1.94 1.89 192 1.95 1.99 2.03 2.07 212 2015 2016 2017 2018 New Froject 2009 2010 2011 2012 2013 2014 Exhibit S Exhibits Revenue S 84.960.00 $ 94,120.00 $ 103,040.00 $ 112 800.00 $ 122,890.00 $ 152,600.00 $ 135.320.00 $ 158,040.00 $ 140,760.00 $ 144,160.00 Cost to Expand 17 817.0 Production Expenses 45,120.00 $ 49 400.00 $ 36,760.00 $ 58 200.00 $ 62,720.00 $ 87,320.00 $ 68,000.00 $ 68,680.00 $ 69.360.00 $ 70,040.00 Interest Exp 136 Raw Materials Books Manufacturing Overhead 3,600.00 $ 3,708 00 $ 8,815.24 $ 3.983.82 5 4173.35 $ 4,293 39 $ 4,427.35 $ 4560.87 5 4,697-19 Depreciation 4,000 31 Maintenance Expense 2.250.00 2.317 90 2.587.08 2458.64 2,532.39 2608.37 5 2.695 62 3 2767.22 2,935.74 18,640.00 $ 20,233 30 $ 72,842.40 $ 25 234.60 $ 28,174 90 30,808.50 $ 31,969.60 $ 83,089.30 $ 342-6.60 $ 35,445 20 Tax Rate 4086 Exhibits Labor Expense 7.90% selling General and Admin 6,626.89 $ 7.341 36 $ 8,087.12 $ 9.798.40 $ 9,584.64 5 10,342.80 $ 10,354.96 5 10,787.12 $ 10 979.28 $ 11,244.42 NPV Discount Total Operating Expense 76.236.89 83,000.16 $ 90,845.79 $ 98 645.45 $ 107,063.67 $ 115,533.08 $ 117 509.77 $ 115,730.39 $ 121 996.48 $ 124,362.60 BITOA 8,723.12 11,119 84 $ 12,154.22 $ 14194.35 $ 15,916.33 5 17,266.93 $ 17 810.23 $ 18,305.62 $ 18 763.32 $ 19,797.40 4,000.00 Flat Depreciation 4,000.00 5 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4,000.00 $ 4000.00 $ 4723.12 5 7.119 84 $ 8,194.21 $ 10,194.59 $ 14,816.33 $ 13,266.95 $ 13,810.23 $ 14,309.62 $ 14763.32 $ 15,797.40 Interest Expense 4,480.82 5 4,480 82 $ 4,480.82 $ 44062 4,490.92 4,480.82 5 4,490 82 $ 4,480.82 $ 4,40.82 5 4,480 42 242.30 $ 2,609 02 $ 8,713.39 $ 5.673.73 5 7,335.31 $ 8,786.13 $ 9.329 41 $ 9,828.80 $ 10 232.70 $ 11,316 52 96.92 1,035.64 $ 1,485.36 $ 2.269.49 5 2,934.21 $ 3.314.45 5 3,731 77 $ 5,931.12 $ 4113.08 5 4,526 83 Net Profit 145.39 $ 1,923.41 $ 2,228.04 $ 3.404.24 5 4,401.31 $ 5.271.68 $ 5.597 65 5.897.28 $ 6.169.62 5 5,789.93 Add Depreciation 4,000.00 $ 4,000.00 $ 4,000.00 $ 4000.00 5 4,000.00 $ 4,000.00 5 4,000.00 $ 4,000.00 $ 4000.00 5 4,000.00 Total Cash Fl -57 817.0 $ 4,145.39 5 5.583.41 $ 6.228.04 $ 7.404.24 3 8,401.31 $ 9.271.69 $ 9.597 65 $ 9.897.29 $ 10,169.62 $ 10,789.95 NFV IFF 34: The supply chain management team reviewed all the raw material costs and determined if they change the packaging on another product they make, they will beable to some an additional $ 04 per unit on the cost of materials by sharing the same packaging- The change will require an additional $3,ooo be added to the expansion costs for the packaging equipment upgrade. How much does this change save or cost the company? Should this change be granted