AAW Team Case Template Sales Revenue Cost of Goods sold: COGS- prime aluminum COGS-scrap aluminum Maintenance Labour 0 Profitability 1 2 Investments: 3 Equipment 4 Inventory 15 A/R 16 A/P - prime aluminum 17 A/P-scrap aluminum 18 Total investments 19 20 ROI 21 22 Renfrew S 612,000 $ 612,000 $ #DIV/0! Evers 620,000 $ $ 620,000 #DIV/0! Data: Sales in pounds Average aluminum price per pound Spread per pound Scrap aluminum discount per pound Prime aluminum mix Scrap aluminum mix Press Recovery Days inventory required Days A/R terms Days A/P terms - prime aluminum Days A/P terms - scrap aluminum unit price $ $ $ $ Renfrew 360,000 0.95 0.75 0.06 50% 50% 80% 15 20 30 1.70 $ $ $ Evers 400,000 0.95 0.60 0.06 10% 90% 92% 30 45 20 30 1.55