Upload
firas-absa
View
42
Download
13
Tags:
Embed Size (px)
DESCRIPTION
feasibility study
Citation preview
5/20/2018 Drywall Feasibility Study 1
1/31
Date: 20 08 08
Gypsum Board (Drywall) ProductionFinancial Feasibility Study
Prepared by:
Ahmad TubeilehCorporate Finance SpecialistMobile: 00962 79 6899911
5/20/2018 Drywall Feasibility Study 1
2/31
Disclaimer
The information presented in this study has been obtained from related parties whichbelieved to be reliable. It makes no guarantee, representation or warranty as to its accuracyor completeness and accepts no responsibility or liability in respect thereof or for anyreliance placed by any person on such information.
5/20/2018 Drywall Feasibility Study 1
3/31
Index
Assumptions
Market Analysis
Capital Expenditures
Project Financing
Depreciation
Production & Revenues
Bill of Materials (BOM)
Manufacturing Expenses
General & Administrative Expenses
Employees
Profit & Loss Statement
Balance Sheet Statement
Cash Flow Statement
Cost of Capital
Financial Summary
Financial Ratios
Sensitivity Analysis
Scenarios Analysis
Break-Even Analysis
5/20/2018 Drywall Feasibility Study 1
4/31
Assum tions Index
1) All the values are presented in Jordanian Dinars (JOD)
2) All Inputs are in BLUE font.
3) Market Analysis Assumptions: Current Consumption (Tons) = 17,000, forecasted growth rates (2008 - 2010) = 15.0% and for the remaining years is 8.0%
4) The construction & preparation stage for the factory is assumed to be in Year 2008
5) Project initial investment = 3.98 Million JOD
6) The project will be financed through a Debt to Equity Ratio of (0/100)
7) Loan Information: Interest Rate = 8%, Debt Term = 5 yrs
8) The applied depreciation rates are according to the Jordanian Accounting Laws
9) The production capicity for the factory is 30,137 (Tons)
10) Two range of products were considered with different specifications (Product (1): 2.80m*1.20m*0.009m ,Product (2): 2.80m*1.20m*0.012m)
11) The production will be segmented 20%/80%, while the selling prices are assumed to be 5.25 JOD and 6.00 JOD for product 1 & 2 respectively.
12) All the production quantities is assumed to be sold
13) The production efficiency varies over the projection period to equal the targeted sold quantities
14) Selling and Distribution Expenses are assumed 0.4% as a percentage of Revenues.
15) The Financial Model disregard the export sales
16) Income Tax Rate: 15.0%
17) Woking Capital Assumptions: Accounts Receivable (30 Days), Raw Materials Inventory (30 Days) and Accounts Payable (45 Days)
18) Cost of Equity: calculated by using the CAPM model; assuming the Risk Free Rate (10Yrs US T.Bond) = 3.8%, Equity Risk Premium = 5.0% and the Country Risk Premium for Jo
19) Terminal growth rate is assumed @ 3.0%
20) Financial Summary: two methods are used to calculate the capital budgeting indicators ==> Un-levered Free Cash Flow and Free Cash Flow to Equity
21) Terminal Value is calculated by using the Gordon Model
5/20/2018 Drywall Feasibility Study 1
5/31
Market Analysis IndexAll Values in JOD IRR 28.90%
All Inputs in BLUE Font NPV 4,469,724
Avg Selling Prices for GB 5.625 JOD/GB
Estimated Current Market Consumption (Tons) 17,000 Weight KG/Sqm 10.05Selling Price (JOD)/ Ton 166.65
==> 1 GB Sqm 3.36 sqm 5.63 JODEstimated Growth Rates: 1.00 sqm 1.67 JOD
2008 15.0% 10.0 KG 1.67 JOD2011 8.0% 1,000 KG 166.65 JOD2014 5.0%
2008 2009 2010 2011 2012 2013 2014 2015
MKT Consumption (Tons) 19,550 22,483 25,855 27,923 30,157 32,570 34,198 35,908MKT Value (JOD) 3,257,995 3,746,694 4,308,698 4,653,394 5,025,665 5,427,719 5,699,105 5,984,060
New Factory Assumptions:First Operating Year 2009
2009 2010 2011 2012 2013 2014 2015
Estimated Market Share 35% 60% 75% 75% 75% 75% 75%
Estimated Sales (Tons) 7,869 15,513 20,942 22,618 24,427 25,649 26,931Estimated Sales (JOD) 1,311,343 2,585,219 3,490,045 3,769,249 4,070,789 4,274,328 4,488,045
Valuation Window
5/20/2018 Drywall Feasibility Study 1
6/31
75%2.8 * 1.2 * 0.009 7.00 5.25
2.8 * 1.2 * 0.012 8.00 6.00
2.98 8.903.36 10.05
5/20/2018 Drywall Feasibility Study 1
7/31
Capital Expenditures IndexAll Values in JOD IRR 28.90%
All Inputs in BLUE Font NPV 4,469,724
First: Capital Expenditures (Summary) JOD
Machines & Equipment 757,000Land 1,300,000Building 1,269,300Vehicles 90,000Office Equipment & Furniture 140,000Working Capital 172,841Contingencies 7.00% 248,941
Total Capital Expenditures 3,978,082
Second: Capital Expenditures (Details)
1) LandLand Area (Sqm) 20,000Land Cost (JOD/Sqm) 65
Total Land Cost 1,300,000
2) Building Unit Area JOD/Unit Total Cost
Hanger M 10,000 98 980,000
Offices M 300 300 90,000
Asphalt M 6,000 5 30,000
Concrete M 10,000 15 150,000
Hedge M 600 3 1,800
Gates # 5 500 2,500
Water, Electricity & Other Installations - - 15,000 15,000
Total Building Cost 1,269,300
3) Machines & EquipmentEquipment & Machines 500,000Supportive Equipment 207,000Pre-Operating Expenses 50,000
Total Machines & Equipment Cost 757,000
4) VehiclesTotal Vehicles Cost 90,000
Valuation Window
5/20/2018 Drywall Feasibility Study 1
8/31
5) Office Equipments & FurnitureFurniture 50,000Computer & Printers 50,000Phone System 5,000Conditions 10,000Miscellaneous 25,000
Total Office Equipments & Furniture 140,000
Third: Additional Capital ExpendituresDescription: 2009 2010 2011 2012 2013 2014 2015
Machines & Equipment 0 0 0 0 0 0 0Vehicles 0 0 30,000 0 30,000 0 0Office Equipment & Furniture 0 2,000 2,000 2,000 2,000 2,000 2,000
Total Additional CAPEX 0 2,000 32,000 2,000 32,000 2,000 2,000
5/20/2018 Drywall Feasibility Study 1
9/31
Project Financing IndexAll Values in JOD IRR 28.90%
All Inputs in BLUE Font NPV 4,469,724
Equity Financing 100% 3,978,082Debt Financing 0% 0Total 100% 3,978,082
Debt Schedule
Debt Amount 0Debt Terms (Yrs) 5.00Interest Rate 8.00%
2008 2009 2010 2011 2012 2013 2014 2015
Beg, Balance 0 0 0 0 0 0 0 0Less: Repayment 0 0 0 0 0 0 0 0End, Balance 0 0 0 0 0 0 0 0
Interest Expense 0 0 0 0 0 0 0 0
Bank Overdraft
Net Income 0 34,735 507,540 809,677 873,380 936,709 952,810 971,819Add: Depreciation 0 173,173 173,398 177,073 178,498 182,173 183,598 172,398Less: Additions to Working Capital 172,841 19,994 106,105 60,984 28,876 26,152 21,894 23,131Less: Capital Expenditures 3,805,241 0 2,000 32,000 2,000 32,000 2,000 2,000Less: Loan Installments 0 0 0 0 0 0 0 0Add: Financing 3,978,082
Cash Surplus (Deficit) 0 187,915 572,833 893,766 1,021,003 1,060,730 1,112,514 1,119,086
Beg, Balance 0 0 0 0 0 0 0 0Add: Cash Deficit 0 0 0 0 0 0 0 0Less: Repayment 0 0 0 0 0 0 0 0End, Balance 0 0 0 0 0 0 0 0
Interest Expense 0 0 0 0 0 0 0 0
Total Interest Expense 0 0 0 0 0 0 0 0
Valuation Window
5/20/2018 Drywall Feasibility Study 1
10/31
Depreciation IndexAll Values in JODAll Inputs in BLUE Font
==> Before Operations
Description Amount Rate 2009 2010 2011 2012 2013 2014 2015 Total NBVMachines & Equipment 757,000 10% 75,700 75,700 75,700 75,700 75,700 75,700 75,700 529,900 227,100Building 1,269,300 3% 38,079 38,079 38,079 38,079 38,079 38,079 38,079 266,553 1,002,747Vehicles 90,000 15% 13,500 13,500 13,500 13,500 13,500 13,500 9,000 90,000 0Office Equipment & Furniture 140,000 15% 21,000 21,000 21,000 21,000 21,000 21,000 14,000 140,000 0Contingencies 248,941 10% 24,894 24,894 24,894 24,894 24,894 24,894 24,894 174,259 74,682
Total Depreciation 2,505,241 173,173 173,173 173,173 173,173 173,173 173,173 161,673 1,200,712 1,304,529
==> After Operations2009 2010 2011 2012 2013 2014 2015 Total NBV
2009 0 0 0 0 0 0 0 0 0 02010 0 0 0 0 0 0 0 0 02011 0 0 0 0 0 0 0 02012 0 0 0 0 0 0 02013 0 0 0 0 0 02014 0 0 0 0 02015 0 0 0 0
Total Depreciation 0 0 0 0 0 0 0 0 0
2009 2010 2011 2012 2013 2014 2015 Total NBV
2009 0 0 0 0 0 0 0 0 0 0
2010 0 0 0 0 0 0 0 0 02011 30,000 3,375 4,500 4,500 4,500 4,500 21,375 8,6252012 0 0 0 0 0 0 02013 30,000 3,375 4,500 4,500 12,375 17,6252014 0 0 0 0 02015 0 0 0 0
Total Depreciation 0 0 3,375 4,500 7,875 9,000 9,000 33,750 26,250
2009 2010 2011 2012 2013 2014 2015 Total NBV
2009 0 0 0 0 0 0 0 0 0 02010 2,000 225 300 300 300 300 300 1,725 275
2011 2,000 225 300 300 300 300 1,425 5752012 2,000 225 300 300 300 1,125 8752013 2,000 225 300 300 825 1,1752014 2,000 225 300 525 1,4752015 2,000 225 225 1,775
Total Depreciation 0 225 525 825 1,125 1,425 1,725 5,850 6,150
Machines & Equipment
Vehicles
Office Equipment & Furniture
5/20/2018 Drywall Feasibility Study 1
11/31
Production & Revenues IndexAll Values in JOD IRR 28.90%
All Inputs in BLUE Font NPV 4,469,724
Production Capacity: 3,000,000 Sq m==> in Tons 30,137
2009 2010 2011 2012 2013 2014 2015
Expected Sales from MKT Analysis Sheet (Tons) 7,869 15,513 20,942 22,618 24,427 25,649 26,931Waste 7.0% 551 1,086 1,466 1,583 1,710 1,795 1,885
Total Production 8,420 16,599 22,408 24,201 26,137 27,444 28,816
% of Capacity 27.9% 55.1% 74.4% 80.3% 86.7% 91.1% 95.6%No. of shifts 1.00 2.00 3.00 3.00 3.00 3.00 3.00
Range of Products:Product (1): 2.80m*1.20m*0.009m 20% 20% 20% 20% 20% 20% 20%Product (2): 2.80m*1.20m*0.012m 80% 80% 80% 80% 80% 80% 80%
==> in Quantity:Product (1): 2.80m*1.20m*0.009m 46,626 91,919 124,091 134,018 144,739 151,976 159,575Product (2): 2.80m*1.20m*0.012m 186,502 367,676 496,362 536,071 578,957 607,904 638,300
Selling Prices/GB:Product (1): 2.80m*1.20m*0.009m 5.25 5.25 5.25 5.25 5.25 5.25 5.25Product (2): 2.80m*1.20m*0.012m 6.00 6.00 6.00 6.00 6.00 6.00 6.00
Total Revenues 1,363,797 2,688,628 3,629,647 3,920,019 4,233,621 4,445,302 4,667,567 0%
0%
Production Equation: 2009 2010 2011 2012 2013 2014 2015
Production (KG)/Hr 4,186 4,186 4,186 4,186 4,186 4,186 4,186 Hrs/Day 24 24 24 24 24 24 24 Efficiency 27.9% 55.1% 74.4% 80.3% 86.7% 91.1% 95.6% Daily Production (KG) 28,066 55,329 74,695 80,670 87,124 91,480 96,054 Days/Year 300 300 300 300 300 300 300 Annual Production (KG) 8,419,696 16,598,830 22,408,420 24,201,094 26,137,181 27,444,040 28,816,242
Annual Production (Ton) 8,420 16,599 22,408 24,201 26,137 27,444 28,816 No. of Shifts Required 1.0 2.0 3.0 3.0 3.0 3.0 3.0
Valuation Window
5/20/2018 Drywall Feasibility Study 1
12/31
Bill Of Materials (BOM) IndexAll Values in JOD IRR 28.90%
All Inputs in BLUE Font NPV 4,469,724
BOM Summary:Description: UNIT Q JOD Q JOD Q JOD
GB Liner KG 385,734 3,086 760,447 6,084 1,026,603 8,213
Gypsum Plaster KG 7,133,541 428,012 14,063,267 843,796 18,985,411 1,139,125
Water KG 4,148,469 1,245 8,178,409 2,454 11,040,853 3,312
Modified Starch KG 45,218 2,713 89,144 5,349 120,345 7,221
Foaming Agent KG 10,699 642 21,093 1,266 28,475 1,709
White Latex KG 5,913 3,548 11,656 6,994 15,736 9,442
Electricity KW/Hr 320,976 128,390 632,780 253,112 854,254 341,701
Diesel Liter 230,877 133,332 455,158 262,854 614,463 354,852
700,967 1,381,907 1,865,575
Product (1): 2.80m*1.20m*0.009m
Raw Material Consumption Unit Cost Total Cost Q JOD Q JOD Q JOD
GB Liner 1.546 KG 0.0080 0.0124 77,147 617 152,089 1,217 205,321 1,643Gypsum Plaster 22.575 KG 0.0600 1.3545 1,126,230 67,574 2,220,282 133,217 2,997,381 179,843Water 13.127 KG 0.0003 0.0039 654,903 196 1,291,094 387 1,742,977 523Modified Starch 0.143 KG 0.0600 0.0086 7,152 429 14,099 846 19,033 1,142Foaming Agent 0.034 KG 0.0600 0.0020 1,689 101 3,330 200 4,496 270White Latex 0.024 KG 0.6000 0.0142 1,183 710 2,331 1,399 3,147 1,888Electricity 1.016 KW/Hr 0.4000 0.4063 50,680 20,272 99,913 39,965 134,882 53,953Diesel 0.880 Liter 0.5775 0.5084 43,923 25,366 86,591 50,006 116,898 67,509
Total RM Cost 2.3104 115,265 227,237 306,770
Product (2): 2.80m*1.20m*0.012m
Raw Material Consumption Unit Cost Total Cost Q JOD Q JOD Q JOD
GB Liner 1.546 KG 0.0080 0.0124 308,587 2,469 608,357 4,867 821,282 6,570
Gypsum Plaster 30.103 KG 0.0600 1.8062 6,007,311 360,439 11,842,985 710,579 15,988,030 959,282Water 17.507 KG 0.0003 0.0053 3,493,566 1,048 6,887,315 2,066 9,297,876 2,789Modified Starch 0.191 KG 0.0600 0.0114 38,067 2,284 75,046 4,503 101,311 6,079Foaming Agent 0.045 KG 0.0600 0.0027 9,010 541 17,762 1,066 23,979 1,439White Latex 0.024 KG 0.6000 0.0142 4,730 2,838 9,325 5,595 12,589 7,553Electricity 1.354 KW/Hr 0.4000 0.5418 270,295 108,118 532,868 213,147 719,371 287,749Diesel 0.937 Liter 0.5775 0.5410 186,954 107,966 368,567 212,847 497,565 287,344
Total RM Cost 2.9350 585,702 1,154,670 1,558,805
2009 2010 2011
2009 2010 2011
Valuation Window
2009 2010 2011
5/20/2018 Drywall Feasibility Study 1
13/31
Bill Of Materials (BOM)All Values in JOD IRR 28.90%
All Inputs in BLUE Font NPV 4,469,724
BOM Summary:Description: UNIT
GB Liner KG
Gypsum Plaster KG
Water KG
Modified Starch KG
Foaming Agent KG
White Latex KG
Electricity KW/Hr
Diesel Liter
Product (1): 2.80m*1.20m*0.009m
Raw Material Consumption Unit Cost Total Cost
GB Liner 1.546 KG 0.0080 0.0124Gypsum Plaster 22.575 KG 0.0600 1.3545Water 13.127 KG 0.0003 0.0039Modified Starch 0.143 KG 0.0600 0.0086
Foaming Agent 0.034 KG 0.0600 0.0020White Latex 0.024 KG 0.6000 0.0142Electricity 1.016 KW/Hr 0.4000 0.4063Diesel 0.880 Liter 0.5775 0.5084
Total RM Cost 2.3104
Product (2): 2.80m*1.20m*0.012m
Raw Material Consumption Unit Cost Total Cost
GB Liner 1.546 KG 0.0080 0.0124
Gypsum Plaster 30.103 KG 0.0600 1.8062Water 17.507 KG 0.0003 0.0053Modified Starch 0.191 KG 0.0600 0.0114Foaming Agent 0.045 KG 0.0600 0.0027White Latex 0.024 KG 0.6000 0.0142Electricity 1.354 KW/Hr 0.4000 0.5418Diesel 0.937 Liter 0.5775 0.5410
Total RM Cost 2.9350
Valuation Window
Q JOD Q JOD Q JOD
1,108,731 8,870 1,197,430 9,579 1,257,301 10,058 1
20,504,244 1,230,255 22,144,583 1,328,675 23,251,813 1,395,109 24
11,924,121 3,577 12,878,051 3,863 13,521,953 4,057 14
129,972 7,798 140,370 8,422 147,389 8,843
30,753 1,845 33,213 1,993 34,874 2,092
16,995 10,197 18,355 11,013 19,273 11,564
922,594 369,038 996,401 398,561 1,046,221 418,489 1
663,620 383,241 716,710 413,900 752,545 434,595
2,014,821 2,176,006 2,284,806
Q JOD Q JOD Q JOD
221,746 1,774 239,486 1,916 251,460 2,0123,237,171 194,230 3,496,145 209,769 3,670,952 220,257 31,882,415 565 2,033,008 610 2,134,659 640 2
20,556 1,233 22,201 1,332 23,311 1,399
4,856 291 5,244 315 5,506 3303,399 2,039 3,671 2,203 3,855 2,313145,673 58,269 157,327 62,931 165,193 66,077126,250 72,909 136,350 78,742 143,167 82,679
331,311 357,816 375,707
Q JOD Q JOD Q JOD
886,985 7,096 957,944 7,664 1,005,841 8,047 1
17,267,073 1,036,024 18,648,438 1,118,906 19,580,860 1,174,852 2010,041,706 3,013 10,845,042 3,254 11,387,294 3,416 11
109,416 6,565 118,170 7,090 124,078 7,44525,897 1,554 27,969 1,678 29,368 1,76213,596 8,158 14,684 8,810 15,418 9,251
776,921 310,768 839,075 335,630 881,029 352,411537,370 310,331 580,360 335,158 609,378 351,916
1,683,509 1,818,190 1,909,099
2012 2013 2014
2012 2013 2014
2013 20142012
5/20/2018 Drywall Feasibility Study 1
14/31
Manufacturing Expenses IndexAll Values in JOD IRR 28.90%
All Inputs in BLUE Font NPV 4,469,724
Annual Increase 10%
Increase @ 2 shifts 15%Increase @ 3 shifts 25%Note: Please check the affected items by the number of shifts/day
2009 2010 2011 2012 2013 2014 2015
Maintenance & repair 2.00% 10,582 14,814 19,047 23,279 29,628 38,093 50,791
Hospitality 1,500 1,650 1,815 1,997 2,196 2,416 2,657 FALSE
Cleaning material 6,000 6,900 8,625 10,781 13,477 16,846 21,057 TRUE
Transportation 0 0 0 0 0 0 0 FALSE
Fuel 9,000 10,350 12,938 16,172 20,215 25,269 31,586 TRUE
Clothing 2,000 2,200 2,420 2,662 2,928 3,221 3,543 FALSE
Car expenses 9,000 10,350 12,938 16,172 20,215 25,269 31,586 TRUE
Stationary 1,500 1,650 1,815 1,997 2,196 2,416 2,657 FALSE
Insurance policy 5,000 6,000 7,000 8,500 10,000 10,000 10,000
Bus rent expense 12,000 13,800 17,250 21,563 26,953 33,691 42,114 TRUE
Others 10,000 11,000 12,100 13,310 14,641 16,105 17,716 FALSE
Total Manufacturing Expenses 66,582 78,714 95,947 116,432 142,449 173,325 213,707
Valuation Window
5/20/2018 Drywall Feasibility Study 1
15/31
General & Administrative Expenses IndexAll Values in JOD IRR 28.90%
All Inputs in BLUE Font NPV 4,469,724
Annual Increase 10%
==> Description: 2009 2010 2011 2012 2013 2014 2015
Maintenance Expenses 1,945 2,723 3,500 4,278 5,445 7,001 9,335
Printing & Stationery Expenses 3,500 3,850 4,235 4,659 5,124 5,637 6,200
Postage,Tel. , & Fax Expenses 3,000 3,300 3,630 3,993 4,392 4,832 5,315
Electricity Expenses 5,000 5,500 6,050 6,655 7,321 8,053 8,858
Traveling Expenses 6,000 6,600 7,260 7,986 8,785 9,663 10,629
Cleaning Expenses 1,500 1,650 1,815 1,997 2,196 2,416 2,657
Bad Debts 0.30% 4,091 8,066 10,889 11,760 12,701 13,336 14,003
Transportation Expenses 1,500 1,650 1,815 1,997 2,196 2,416 2,657Legal & Professional Consultancy 2,000 2,200 2,420 2,662 2,928 3,221 3,543
Computer Expenses 2,400 2,640 2,904 3,194 3,514 3,865 4,252
Hospitality Expenses 1,200 1,320 1,452 1,597 1,757 1,933 2,126
Training Expenses 1,500 1,650 1,815 1,997 2,196 2,416 2,657
Audit Fees 1,500 1,500 1,500 1,500 1,500 1,500 1,500
Government Expenses 1,000 1,100 1,210 1,331 1,464 1,611 1,772
Miscellaneous 5,000 5,500 6,050 6,655 7,321 8,053 8,858
Total General & Administrative Expenses 41,136 49,248 56,545 62,260 68,840 75,950 84,362
Valuation Window
5/20/2018 Drywall Feasibility Study 1
16/31
Employees IndexAll Values in JOD IRR 28.90%
All Inputs in BLUE Font NPV 4,469,724
Annual Increase 8.0%
Benefits 25.0%
1) Direct Employees
Title No.
Monthly
Salary Benefits Total
Total
Annual
General Labor 10 220 55 275 33,000
2009 2010 2011 2012 2013 2014 2015
==> No of Shifts 1.00 2.00 3.00 3.00 3.00 3.00 3.00Annual Salary 33,000 35,640 38,491 41,570 44,896 48,488 52,367
Total Direct Labor Cost 33,000 71,280 115,474 124,711 134,688 145,463 157,101
2) Administrative Employees
Title No.
Monthly
Salary Benefits Total
Total
Annual
General Manger 1 3,000 750 3,750 45,000Production Manager 1 1,400 350 1,750 21,000Sales & Marketing Manager 1 1,200 300 1,500 18,000Financial Manager 1 1,300 325 1,625 19,500Maintenance Manager 1 1,200 300 1,500 18,000Accounting Manager 1 1,300 325 1,625 19,500
IT Manager 1 1,000 250 1,250 15,000Human Recourses Manager 1 950 238 1,188 14,250Quality Control Manager 1 1,000 250 1,250 15,000Quality Control & IT Engineer 2 800 200 1,000 24,000Export Sales Executives 1 1,000 250 1,250 15,000Local Sales Executives 2 650 163 813 19,500Public Relation Manager 1 500 125 625 7,500Accountants 2 400 100 500 12,000Administrators 2 350 88 438 10,500Secretary 2 250 63 313 7,500Driver 3 220 55 275 9,900
Janitor 3 150 38 188 6,750Guards 2 180 45 225 5,400
Total 29 303,300
2009 2010 2011 2012 2013 2014 2015
Administrative Employees 303,300 327,564 353,769 382,071 412,636 445,647 481,299
Valuation Window
5/20/2018 Drywall Feasibility Study 1
17/31
Profit & Loss Statement IndexAll Values in JOD IRR 28.90%
All Inputs in BLUE Font NPV 4,469,724
2008 2009 2010 2011 2012 2013 2014 2015
Total Revenues 0 1,363,797 2,688,628 3,629,647 3,920,019 4,233,621 4,445,302 4,667,567
Less:Raw Materials Used in Production 0 700,967 1,381,907 1,865,575 2,014,821 2,176,006 2,284,806 2,399,047Depreciation 0 152,173 152,173 155,548 156,673 160,048 161,173 156,673Manufacturing Expenses 0 66,582 78,714 95,947 116,432 142,449 173,325 213,707Employees Expenses 0 33,000 71,280 115,474 124,711 134,688 145,463 157,101
Cost of Goods Sold 0 952,722 1,684,074 2,232,543 2,412,637 2,613,192 2,764,768 2,926,528
Gross Profit 0 411,075 1,004,553 1,397,104 1,507,382 1,620,429 1,680,533 1,741,039% of Revenues 30.1% 37.4% 38.5% 38.5% 38.3% 37.8% 37.3%
Less:General & Administrative Expenses 0 41,136 49,248 56,545 62,260 68,840 75,950 84,362Selling & Distribution Expenses 0.35% 0 4,773 9,410 12,704 13,720 14,818 15,559 16,336Depreciation 0 21,000 21,225 21,525 21,825 22,125 22,425 15,725Employees Expenses 0 303,300 327,564 353,769 382,071 412,636 445,647 481,299
Total Overheads 0 370,209 407,448 444,543 479,876 518,419 559,581 597,722
Earnings Before Interest & Tax (EBIT) 0 40,865 597,106 952,561 1,027,506 1,102,010 1,120,953 1,143,317% of Revenues 3.0% 22.2% 26.2% 26.2% 26.0% 25.2% 24.5%
Less: Interest Expense 0 0 0 0 0 0 0 0Earnings Before Tax (EBT) 0 40,865 597,106 952,561 1,027,506 1,102,010 1,120,953 1,143,317
Less: Income Tax 15.0% 0 6,130 89,566 142,884 154,126 165,302 168,143 171,497
Net Income 0 34,735 507,540 809,677 873,380 936,709 952,810 971,819
% of Revenues 2.5% 18.9% 22.3% 22.3% 22.1% 21.4% 20.8%
Retained Earnings 0 34,735 542,275 1,351,952 2,225,333 3,162,041 4,114,851 5,086,670
Valuation Window
5/20/2018 Drywall Feasibility Study 1
18/31
Balance Sheet Statement IndexAll Values in JOD IRR 28.90%
All Inputs in BLUE Font NPV 4,469,724
Assets 2008 2009 2010 2011 2012 2013 2014 2015Current Assets:
Cash 0 187,915 760,748 1,654,514 2,675,517 3,736,246 4,848,760 5,967,847Accounts Receivable 0 112,093 220,983 298,327 322,193 347,969 365,367 383,636Inventory 172,841 165,785 245,613 287,933 311,049 330,981 348,676 367,399Other Current Assets 0 2,242 4,420 5,967 6,444 6,959 7,307 7,673
Total Current Assets 172,841 468,035 1,231,764 2,246,740 3,315,203 4,422,155 5,570,111 6,726,554
Non-Current Assets:Fixed Assets 3,805,241 3,805,241 3,807,241 3,839,241 3,841,241 3,873,241 3,875,241 3,877,241Less: Accum. Depreciation 0 173,173 346,571 523,644 702,142 884,316 1,067,914 1,240,312Fixed Assets (NBV) 3,805,241 3,632,068 3,460,670 3,315,597 3,139,099 2,988,926 2,807,327 2,636,929
Total Non-Current Assets 3,805,241 3,632,068 3,460,670 3,315,597 3,139,099 2,988,926 2,807,327 2,636,929
Total Assets 3,978,082 4,100,103 4,692,433 5,562,337 6,454,301 7,411,081 8,377,438 9,363,483
Liabilities & Owners EquityCurrent Liabilities:
Bank Overdraft 0 0 0 0 0 0 0 0Accounts Payable 0 86,421 170,372 230,002 248,403 268,275 281,688 295,773Other Current Liabilities 0 864 1,704 2,300 2,484 2,683 2,817 2,958Current Portion of LTD 0 0 0 0 0 0 0 0
Total Current Liabilities 0 87,285 172,076 232,302 250,887 270,957 284,505 298,731
Non-Current Liabilities:Long Term Debt 0 0 0 0 0 0 0 0Less: Current Portion of LTD 0 0 0 0 0 0 0 0Ending Balance 0 0 0 0 0 0 0 0
Owners Equity:Paid in Capital 3,978,082 3,978,082 3,978,082 3,978,082 3,978,082 3,978,082 3,978,082 3,978,082Retained Earnings 0 34,735 542,275 1,351,952 2,225,333 3,162,041 4,114,851 5,086,670
Total Owners Equity 3,978,082 4,012,818 4,520,358 5,330,034 6,203,415 7,140,123 8,092,933 9,064,752
Total Liabilities & Owners Equity 3,978,082 4,100,103 4,692,433 5,562,337 6,454,301 7,411,081 8,377,438 9,363,483Diff. 0 0 0 0 0 0 0 0
Valuation Window
5/20/2018 Drywall Feasibility Study 1
19/31
Working Capital Calculation: Unit 365 2008 2009 2010 2011 2012 2013 2014 2015
Accounts Receivable Sales 30 0 112,093 220,983 298,327 322,193 347,969 365,367 383,636Raw Materials RM 30 172,841 113,581 153,335 165,602 178,850 187,792 197,182 207,041Finished Goods COGS 20 0 52,204 92,278 122,331 132,199 143,189 151,494 160,358Other Current Asset A/R 2.0% 0 2,242 4,420 5,967 6,444 6,959 7,307 7,673Accounts Payable RM 45 0 86,421 170,372 230,002 248,403 268,275 281,688 295,773
Other Current Liabilities A/P 1.0% 0 864 1,704 2,300 2,484 2,683 2,817 2,958Working Capital 172,841 192,835 298,940 359,924 388,800 414,952 436,845 459,976
Additions 172,841 19,994 106,105 60,984 28,876 26,152 21,894 23,131
5/20/2018 Drywall Feasibility Study 1
20/31
Cash Flow Statement IndexAll Values in JOD
2008 2009 2010 2011 2012 2013 2014 2015
Net Income 0 34,735 507,540 809,677 873,380 936,709 952,810 971,819
Add: Depreciation 0 173,173 173,398 177,073 178,498 182,173 183,598 172,398
Changes in:Accounts Receivable 0 (112,093) (108,890) (77,344) (23,866) (25,775) (17,398) (18,268)Inventory (172,841) 7,056 (79,828) (42,320) (23,116) (19,932) (17,695) (18,723)Other Current Assets 0 (2,242) (2,178) (1,547) (477) (516) (348) (365)Accounts Payable 0 86,421 83,951 59,630 18,400 19,872 13,414 14,084Other Current Liabilities 0 864 840 596 184 199 134 141
Cash Flow from Operating Activities (172,841) 187,915 574,833 925,766 1,023,003 1,092,730 1,114,514 1,121,086
Capital Expenditures (3,805,241) 0 (2,000) (32,000) (2,000) (32,000) (2,000) (2,000)
Cash Flow from Investing Activities (3,805,241) 0 (2,000) (32,000) (2,000) (32,000) (2,000) (2,000)
Bank Overdraft 0 0 0 0 0 0 0 0Loan 0 0 0 0 0 0 0 0Paid in Capital 3,978,082 0 0 0 0 0 0 0
Cash Flow from Financing Activities 3,978,082 0 0 0 0 0 0 0
Net Cash Flow 0 187,915 572,833 893,766 1,021,003 1,060,730 1,112,514 1,119,086
Add: Beg, Cash 0 0 187,915 760,748 1,654,514 2,675,517 3,736,246 4,848,760End, Cash 0 187,915 760,748 1,654,514 2,675,517 3,736,246 4,848,760 5,967,847
5/20/2018 Drywall Feasibility Study 1
21/31
Cost of Capital IndexAll Inputs in BLUE Font IRR 28.90%
NPV 4,469,724Weight of Equity 100%Weight of Debt 0%
1) Cost of Debt:Interest Rate 8.00%Tax Rate 15.00%
==> Cost of Debt 6.80%
2) Cost of Equity:US 10Yrs T.Bonds Rate 3.76%Un-Levered Beta 1.19==> Levered Beta 1.19Equity Risk Premium 5.00%
Country Risk Premium (Jordan) 3.18%==> Cost of Equity 12.89%
Weighted Average Cost of Capital (WACC) 12.89%
Terminal Growth Rate 3.00%
Valuation Window
5/20/2018 Drywall Feasibility Study 1
22/31
Financial Summary IndexAll Values in JOD
Free Cash Flow to Firm 2008 2009 2010 2011 2012 2013 2014 2015EBITDA 0 214,038 770,504 1,129,634 1,206,005 1,284,183 1,304,551 1,315,715
Less: Taxes on EBIT 0 6,130 89,566 142,884 154,126 165,302 168,143 171,497Less: Additions to Working Capital 172,841 19,994 106,105 60,984 28,876 26,152 21,894 23,131Less: Capital Expenditures 3,805,241 0 2,000 32,000 2,000 32,000 2,000 2,000Add: Terminal Value 0 0 0 0 0 0 0 11,653,717
FCFF (3,978,082) 187,915 572,833 893,766 1,021,003 1,060,730 1,112,514 12,772,804
PV of FCFF (3,978,082) 166,457 449,480 621,222 628,624 578,509 537,467 5,466,048
Project NPV 4,469,724
Project IRR 28.90%
Discounted Payback Period (Yrs) 6.18
Free Cash Flow to Equity 2008 2009 2010 2011 2012 2013 2014 2015Net Cash Flow 0 187,915 572,833 893,766 1,021,003 1,060,730 1,112,514 1,119,086Less: Equity Investment 3,978,082 0 0 0 0 0 0 0Add: Terminal Value 0 0 0 0 0 0 0 17,621,564
FCFE (3,978,082) 187,915 572,833 893,766 1,021,003 1,060,730 1,112,514 18,740,650
PV of FCFE (3,978,082) 166,457 449,480 621,222 628,624 578,509 537,467 8,019,953
Equity NPV 7,023,629
Equity IRR 34.14%
5/20/2018 Drywall Feasibility Study 1
23/31
Financial Ratios Index
UNIT 2009 2010 2011 2012 2013 2014 2015
1) Liquidity Ratios:Current Ratio Times 5.36 7.16 9.67 13.21 16.32 19.58 22.52
Working Capital (Excluding Cash) JOD 192,835 298,940 359,924 388,800 414,952 436,845 459,976WC/Sales % 14.1% 11.1% 9.9% 9.9% 9.8% 9.8% 9.9%
2) Activity Ratios:Accounts Receivable Turnover Times 12.17 12.17 12.17 12.17 12.17 12.17 12.17Days Sales Outstanding (DSO) Days 30 30 30 30 30 30 30Finished Goods Turnover Times 18.25 18.25 18.25 18.25 18.25 18.25 18.25Finished Goods Cycle Days 20 20 20 20 20 20 20Operating Cycle Days 50 50 50 50 50 50 50Accounts Payable Turnover Times 8.11 8.11 8.11 8.11 8.11 8.11 8.11Payables Payment Days 45 45 45 45 45 45 45
Cash Cycle Days 5 5 5 5 5 5 5Total Assets Turnover Times 0.33 0.57 0.65 0.61 0.57 0.53 0.50
3) Leverage Ratios:Debt to Assets % 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%Debt to Equity % 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
4) Profitability Ratios:Growth Rate in Sales % na 97% 35% 8% 8% 5% 5%Gross Profit Margin % 30.1% 37.4% 38.5% 38.5% 38.3% 37.8% 37.3%EBIT Margin % 3.0% 22.2% 26.2% 26.2% 26.0% 25.2% 24.5%
EBITDA Margin % 15.7% 28.7% 31.1% 30.8% 30.3% 29.3% 28.2%Net Income Margin % 2.5% 18.9% 22.3% 22.3% 22.1% 21.4% 20.8%Return on Assets (ROA) % 1.0% 12.7% 17.1% 15.9% 14.9% 13.4% 12.2%Return on Equity (ROE) % 0.9% 11.2% 15.2% 14.1% 13.1% 11.8% 10.7%
5/20/2018 Drywall Feasibility Study 1
24/31
Sensitivity Analysis IndexAll Values in JOD
==> Performance Measure: Project NPV
Base CaseNegative NPV
* Market Consumption (Tons)4,469,724
10,000 (777,239)
11,000 7,958
12,000 575,180
13,000 1,361,76214,000 2,129,923
15,000 2,891,013
16,000 3,644,185
17,000 4,469,724
18,000 5,130,837
19,000 6,009,176
20,000 6,871,976
* Expected market growth rates
4,469,724 3% 6% 9% 12% 15% 18% 21% 24% 27% 30%
4% 157,642 715,867 1,540,529 2,324,639 3,209,820 4,223,051 5,288,484 6,221,603 7,450,895 8,714,836
5% 377,928 955,967 1,739,107 2,530,702 3,516,416 4,554,273 5,481,191 6,605,964 7,863,833 9,157,734
6% 602,202 1,156,347 2,004,902 2,819,054 3,828,565 4,891,494 5,897,592 7,039,609 8,284,249 9,608,653
7% 567,074 1,405,182 2,205,908 3,112,581 4,146,317 5,070,342 6,267,719 7,437,954 8,712,212 9,836,237
8% 799,437 1,595,956 2,481,290 3,411,332 4,469,724 5,419,725 6,681,693 7,881,616 9,181,826 10,303,419
9% 991,832 1,853,688 2,761,530 3,715,354 4,798,836 5,828,072 7,065,053 8,294,204 9,625,090 10,770,625
10% 1,232,431 2,115,929 3,046,673 4,024,694 4,969,280 6,189,839 7,455,120 8,714,009 9,844,679 11,254,366
11% 1,414,714 2,382,718 3,336,761 4,339,401 5,309,959 6,595,141 7,851,952 9,141,095 10,303,520 11,725,531
12% 1,663,697 2,584,536 3,631,839 4,659,520 5,709,297 6,969,513 8,289,027 9,344,100 10,762,036 12,226,127
13% 1,916,927 2,860,544 3,931,951 4,820,674 6,061,747 7,350,272 8,699,571 9,785,944 11,215,765 12,735,263
Current MKT
Consumption (Tons)
Growth Rates from 2008 - 2010
Growth Rates from
2011 - 2013
5/20/2018 Drywall Feasibility Study 1
25/31
* Market Shares
4,469,724 10% 15% 20% 25% 30% 35% 40% 45% 50%
30% 3,715,243 3,794,234 3,873,224 3,952,214 4,031,204 4,104,764 4,171,341 4,212,888 4,279,46535% 3,786,165 3,865,155 3,944,145 4,023,135 4,102,126 4,175,686 4,242,263 4,283,810 4,350,386
40% 3,801,261 3,880,251 3,959,241 4,038,231 4,117,221 4,190,782 4,257,359 4,298,906 4,365,482
45% 3,870,996 3,949,986 4,028,977 4,107,967 4,186,957 4,260,517 4,327,094 4,368,641 4,435,218
50% 3,940,732 4,019,722 4,098,712 4,177,702 4,256,692 4,330,253 4,396,830 4,438,376 4,504,953
55% 4,010,467 4,089,457 4,168,447 4,247,438 4,326,428 4,399,988 4,466,565 4,508,112 4,574,689
60% 4,080,203 4,159,193 4,238,183 4,317,173 4,396,163 4,469,724 4,536,300 4,577,847 4,644,424
65% 4,149,938 4,228,928 4,307,918 4,386,909 4,465,899 4,539,459 4,606,036 4,647,583 4,714,160
70% 4,219,673 4,298,664 4,377,654 4,456,644 4,535,634 4,609,195 4,675,771 4,717,318 4,783,895
* Capital Expenditures4,469,724
5.0% 4,541,168
6.0% 4,505,446
7.0% 4,469,724
8.0% 4,434,002
9.0% 4,398,279
10.0% 4,362,557
11.0% 4,326,835
* Waste percentage4,469,724
5.0% 4,760,938
6.0% 4,615,331
7.0% 4,469,724
8.0% 4,324,117
9.0% 4,178,509
10.0% 4,032,902
11.0% 3,887,29512.0% 3,577,262
13.0% 3,431,655
14.0% 3,285,385
15.0% 3,138,907
16.0% 2,992,430
17.0% 2,845,952
18.0% 2,752,275
19 0% 2 605 797
Waste %
First Year MKT Share
Second Year MKT
Share
Contingency Rate
5/20/2018 Drywall Feasibility Study 1
26/31
* Product Segmentation
4,469,724 20% 30% 40% 50% 60% 70% 80%
20% 4,269,467
30% 4,302,843
40% 4,336,219
50% 4,369,595
60% 4,402,971
70% 4,436,348
80% 4,469,724
* Selling Prices vs. RM Prices
4,469,724 -10% -5% 0% 5% 10%
-10% 3,063,048 4,547,013 6,027,720 7,508,426 8,989,132
-5% 2,279,393 3,768,015 5,248,722 6,729,428 8,210,134
0% 1,495,738 2,985,446 4,469,724 5,950,430 7,431,136
5% 712,083 2,201,791 3,690,726 5,171,432 6,652,138
10% (71,572) 1,418,136 2,907,844 4,392,434 5,873,140
* Selling & Distribution Expenses (% of Revenues)4,469,7240.32% 4,480,287
0.35% 4,469,724
0.40% 4,453,878
0.48% 4,429,581
0.65% 4,378,557
Product (1): 2.80m*1.20m*0.009m
Increase (Decrease) in Selling Prices
Increase (Decrease)
in RM Prices
Selling &
Distribution
Expenses (% of
Revenues)
Product (2):
2.80m*1.20m*0.012m
5/20/2018 Drywall Feasibility Study 1
27/31
* Working Capital
4,469,724 20 30 40 50 60 70 80 90
30 4,593,783 4,469,724 4,345,664 4,221,605 4,097,545 3,973,486 3,849,426 3,725,36740 4,518,519 4,394,459 4,270,400 4,146,340 4,022,281 3,898,221 3,774,162 3,650,102
50 4,443,254 4,319,195 4,195,135 4,071,076 3,947,016 3,822,957 3,698,897 3,574,838
60 4,367,990 4,243,930 4,119,871 3,995,812 3,871,752 3,747,693 3,623,633 3,499,574
70 4,292,726 4,168,666 4,044,607 3,920,547 3,796,488 3,672,428 3,548,369 3,424,309
80 4,217,461 4,093,402 3,969,342 3,845,283 3,721,223 3,597,164 3,473,104 3,349,045
90 4,142,197 4,018,137 3,894,078 3,770,018 3,645,959 3,521,899 3,397,840 3,273,780
100 4,066,932 3,942,873 3,818,813 3,694,754 3,570,694 3,446,635 3,322,576 3,198,516
* Cost of Capital
4,469,724 10.89% 11.89% 12.89% 13.89% 14.89% 15.89%
1% 5,303,660 4,344,977 3,550,358 2,881,515 2,311,191 1,819,456
2% 5,988,052 4,874,390 3,967,833 3,216,041 2,582,919 2,042,770
3% 6,845,909 5,522,893 4,469,724 3,612,000 2,900,351 2,300,730
4% 7,952,747 6,335,764 5,084,514 4,088,023 3,276,076 2,602,078
5% 9,435,363 7,384,560 5,855,127 4,671,128 3,727,775 2,958,766
Accounts Receivable Days
Raw Materials Days
Cost of Capital
Growth Rate
5/20/2018 Drywall Feasibility Study 1
28/31
Scenarios Analysis IndexAll Values in JODAll Inputs in BLUE Font
Note: Please click on the deactivate button after finishing from the analysis and before moving to other sheets
1
MKT
Consumption
(Tons)
MKT G.R 2008
- 2010
MKT G.R
2011 - 2013
1st Yr MKT
Share
2nd Yr Market
Share Waste
Product (1) %
of Total
Inc (Dec) in
S.P
Inc (Dec) in
RM Prices
Base Case 17,000 15.0% 8.0% 35.0% 60.0% 7.0% 20.0% 0.0% 0.0%
Best Case 17,000 15.0% 10.0% 50.0% 75.0% 5.0% 15.0% 5.0% 0.0%Worst Case 15,000 12.0% 7.0% 35.0% 60.0% 8.0% 20.0% -3.0% 3.0%
17,000 15.0% 8.0% 35.0% 60.0% 7.0% 20.0% 0.0% 0.0%
Performance Measures: 2009 2010 2011 2012 2013 2014 2015
Revenues 1,363,797 2,688,628 3,629,647 3,920,019 4,233,621 4,445,302 4,667,567 Net Profit 34,735 507,540 809,677 873,380 936,709 952,810 971,819 Project NPV 4,469,724 Project IRR 28.90%
5/20/2018 Drywall Feasibility Study 1
29/31
WACC
12.89%
11.89%13.89%
12.89%
5/20/2018 Drywall Feasibility Study 1
30/31
Break-Even Analysis IndexAll Values in JOD
2009 2010 2011 2012 2013 2014 2015Expected Production (Tons) 7,869 15,513 20,942 22,618 24,427 25,649 26,931
Total Revenues 1,363,797 2,688,628 3,629,647 3,920,019 4,233,621 4,445,302 4,667,567
Variable Costs: RM Purchases 700,967 1,381,907 1,865,575 2,014,821 2,176,006 2,284,806 2,399,047 Variable Manufacturing Expenses 36,000 41,400 51,750 64,688 80,859 101,074 126,343 Direct Employees Expenses 33,000 71,280 115,474 124,711 134,688 145,463 157,101 Selling & Distribution Expenses 4,773 9,410 12,704 13,720 14,818 15,559 16,336 Bad Debts 4,091 8,066 10,889 11,760 12,701 13,336 14,003 Overdraft Interest Expense 0 0 0 0 0 0 0 Income Tax 6,130 89,566 142,884 154,126 165,302 168,143 171,497
Total Variable Costs 784,962 1,601,629 2,199,275 2,383,826 2,584,374 2,728,382 2,884,327==> Total Fixed Costs 544,099 579,459 620,695 662,813 712,538 764,110 811,421
Break-Even Point (Tons) 7,451 8,977 10,737 11,609 12,616 13,600 14,607
Waste @ 7% 522 628 752 813 883 952 1,023
Total Production (Tons) 7,972 9,605 11,488 12,421 13,499 14,552 15,630% Of Capacity 26.5% 31.9% 38.1% 41.2% 44.8% 48.3% 51.9%
In Quantities:Product (1): 2.44m*1.22m*0.009m 44,149 53,192 63,619 68,785 74,754 80,587 86,554Product (2) : 2.44m*1.22m*0.012m 176,596 212,768 254,476 275,139 299,016 322,348 346,215
7,9729,605
11,48812,421
13,49914,552
15,630
-
2,000
4,000
6,000
8,000
10,000
12,000
14,000
16,000
18,000
2009 2010 2011 2012 2013 2014 2015
To
ns
Year
Break Even Analysis
5/20/2018 Drywall Feasibility Study 1
31/31
Cost Analysis IndexAll Values in JOD
Product (1): 2.80m*1.20m*0.009m 2009 2010 2011 2012 2013 2014 2015
Selling Price for Each Gypsum Board 5.25 5.25 5.25 5.25 5.25 5.25 5.25
RM Costs & Overheads for Each Gypsum BoardDirect Raw Material 2.47 2.47 2.47 2.47 2.47 2.47 2.47Manufacturing Expenses 0.23 0.14 0.13 0.14 0.16 0.19 0.22Depreciation 0.61 0.31 0.23 0.22 0.21 0.20 0.18Employees 1.19 0.71 0.62 0.62 0.62 0.64 0.66General & Administrative Expenses 0.15 0.09 0.07 0.08 0.08 0.08 0.09Selling & Distribution Expenses 0.02 0.02 0.02 0.02 0.02 0.02 0.02Interest Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00Income Taxes 0.02 0.16 0.19 0.19 0.19 0.18 0.18Total Expenses 4.69 3.90 3.74 3.74 3.75 3.78 3.81
Net Profit for Each Gypsum Board 0.56 1.35 1.51 1.51 1.50 1.47 1.44
% of Selling Prices 10.7% 25.7% 28.8% 28.8% 28.7% 28.0% 27.5%
Product (2): 2.80m*1.20m*0.012m 2009 2010 2011 2012 2013 2014 2015
Selling Price for Each Gypsum Board 6.00 6.00 6.00 6.00 6.00 6.00 6.00
RM Costs & Overheads for Each Gypsum Board
Direct Raw Material 3.14 3.14 3.14 3.14 3.14 3.14 3.14Manufacturing Expenses 0.30 0.18 0.16 0.18 0.21 0.24 0.28Depreciation 0.78 0.39 0.30 0.28 0.26 0.25 0.23Employees 1.51 0.91 0.79 0.79 0.79 0.81 0.84General & Administrative Expenses 0.18 0.11 0.10 0.10 0.10 0.10 0.11Selling & Distribution Expenses 0.02 0.02 0.02 0.02 0.02 0.02 0.02Interest Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00Income Taxes 0.03 0.20 0.24 0.24 0.24 0.23 0.22Total Expenses 5.95 4.96 4.75 4.75 4.76 4.80 4.84
Net Profit for Each Gypsum Board 0.05 1.04 1.25 1.25 1.24 1.20 1.16
% of Selling Prices 0.8% 17.4% 20.9% 20.9% 20.7% 20.0% 19.4%