
Discount rate 15%

Capital improvements investment $500K Annually (US Plant)

Capital improvements investment $300K Annually (China Plant)

$400K In new molds if moving to China

$460K increased inventory to offset lead time

Plastic Resin - same cost world over

Regrind process savings $100K annually

Us Production Facility

Labour Costs

195 X 2080 * 16.25

16 X $125,000

Increasing at 3% annually

Offset by production improvements for the next 15+ years

Electricity Costs

8M Kilo-watt Hrs

$0.16/Kilo-watt hr

$0.025 surcharge per hour for 3 years

Costs expected to increase 50% by 2017

Partially offset by process improvements

Net increase 25% over 10 years

Overhead costs

$1 Million

Would revert back to corporate

30% of manufacturing costs (direct labor/electricity)