Case Hansson Private Label

HPL (NPV Analysis with Constant Growth) Operating Results:

Total Capacity (000's) Capacity Utilization Unit Volume

Selling Price Per Unit - Growing at

3.0%

Revenue

Production Costs:

Raw aterials Per Unit Growing at an!"act!ring #$erea& Growing at aintenance pense Growing at

3.0% 3.0% 3.0%

Salaried Labor Cost:

anagers $erage nn!al *!lly +oa&e& Cost

3.0%

Total Salaried Labor Cost

Hourly Labor Cost:

$erage *!lly +oa&e& ,o!rly Cost ,o!rs Per ear

3.0%

Cost Per Hourly Employee

!/er o" ,o!rly 1or2ers Total Hourly Labor Cost (000's)

Selling General 4 &/inistrati$e5Re$en!e Total Labor Cost

Less Ra! "aterials Costs Less Labor Cost Less "anu#a$turin% &veread Less "aintenan$e Epense Less Sellin% *eneral + ,dministrative

E-.T/, Less /epre$iation E-.T Less Taes &P,T

Un-levered Free Cash Flow:

60%

&P,T Plus /epre$iation (Less Can%e in et 1ied ,ssets) Less Can%e in et 2or3in% Capital

Un4levered 1ree Cas 1lo!

7.38%

Cost o# Capital Pre se n tVa l u eo#Un 4l e v e re d1 C1 Pre se n tVa l u eo#Re t u r no #2or 3i n %Ca p i ta l

56  7 8 9

5 6 7 8 9 9 : 5 ;

.n v e s t m e n t P(V P e rt e s eV na t lue )

5 6 00 0 5 05 0

or!ing Capital "ssu#ptions $%&:

9ays Sales #!tstan&ing 9ays Sales :n$entory 9ays Payale #!tstan&ing

'alance Sheet (ata: ,$$ounts Re$eivable .nventory ,$$ounts Payable + ,$$rued Liabilities 2 e tor 3 iC n %a p i ta l

:

56:

6675>

:7>50



5

9:8< 5;78

98:: 67>;

5>>8 ;005

65>7 7;9

;5:0: >8

><

98>5

5;78

67>;

;005

7 )

>  9> >

;  :8 5

7  :6>

8  < 05

:09:0

( 6  >  0 .? 3>.? 36.;

6>.? 3>.? 36.;

6>.? 3>.? 36.;

6>.? 3>.? 36.;

6>.? 3>.? 36.;

6>.? 3>.? 36.;

:686

:;::

:;88

:78:



2.24

:67



8

>8807

9:6;>

97:

9977:

57>

7;

;

.8% 96008?:

6::6

:065

:7.? 3>.? 36.;

6>.? 3>.? 36.;