a) Figures in MM
Year | Sales volume (lb) in MM | Sale price per lb | Total sales value |
2022 | 20.0 | 8.0 | $ 160 |
2023 | 21.2 | 7.8 | $ 165 |
2024 | 22.5 | 7.5 | $ 169 |
2025 | 23.8 | 7.3 | $ 174 |
2026 | 25.2 | 7.1 | $ 179 |
2027 | 26.8 | 6.9 | $ 184 |
2028 | 28.4 | 6.7 | $ 189 |
2029 | 30.1 | 6.5 | $ 194 |
2030 | 31.9 | 6.3 | $ 200 |
2031 | 33.8 | 6.1 | $ 206 |
2032 | 35.8 | 5.9 | $ 211 |
2033 | 38.0 | 5.7 | $ 217 |
2034 | 40.2 | 5.6 | $ 223 |
2035 | 42.7 | 5.4 | $ 230 |
2036 | 45.2 | 5.2 | $ 236 |
2037 | 47.9 | 5.1 | $ 243 |
2038 | 50.8 | 4.9 | $ 250 |
2039 | 53.9 | 4.8 | $ 257 |
2040 | 57.1 | 4.6 | $ 264 |
2041 | 60.5 | 4.5 | $ 271 |
2042 | 64.1 | 4.4 | $ 279 |
b)
Year | Sales volume (lb) in MM | Capacity | % of capacity | Plant Cost in MM | Other contingencies | Working capital |
2020 | - | $ 4.2 | $ 6.0 | $ 1.8 | ||
2021 | - | $ 1.8 | ||||
2022 | 20.0 | 10.5 | ||||
2023 | 21.2 | 19.5 | ||||
2024 | 22.5 | 30 | 75% | |||
2025 | 23.8 | 30 | 79% | |||
2026 | 25.2 | 30 | 84% | |||
2027 | 26.8 | 30 | 89% | |||
2028 | 28.4 | 30 | 95% | $ 4.2 | ||
2029 | 30.1 | 30 | 100% | $ 1.8 | ||
2030 | 31.9 | 40.5 | 79% | |||
2031 | 33.8 | 49.5 | 68% | |||
2032 | 35.8 | 60 | 60% | |||
2033 | 38.0 | 60 | 63% | |||
2034 | 40.2 | 60 | 67% | |||
2035 | 42.7 | 60 | 71% | |||
2036 | 45.2 | 60 | 75% | |||
2037 | 47.9 | 60 | 80% | |||
2038 | 50.8 | 60 | 85% | |||
2039 | 53.9 | 60 | 90% | |||
2040 | 57.1 | 60 | 95% | $ 4.2 | ||
2041 | 60.5 | 60 | 101% | $ 1.8 | ||
2042 | 64.1 | 70.5 | 91% |
h) If the total tax rate is 40% and the company requires an interest rate of...
use following to solve 3) Using an order of magnitude method (Hill), estimate the TCI in year 2006 dollars for a grass-roots plant with 100,000-lb annual production using an order-of-magnitude method based on a 10,000-lb annual production. The plant contains three 1200-ft/min centrifugal fans, five 1500-ft/min centrifugal blowers, seven 100-ft' centrifugal separators, and two 100-ft shell-and-tube heat exchangers. You may assume all materials are carbon steel, the materials handled are primarily solid, and that this plant construction is done fully...
(a) Determine the present values of the following items for an annual interest rate of 10% and 20%. (i) $8,000 earned 6 years from now. (ii) A payment of $15,000 at the end of each year for a period of 10 years. (b) A manufacturing process has the following financial information: Fixed capital $15,000,000 Working capital $4,500,000 Salvage value $2,000,000 Operating cost $13,000,000/yr Revenue $20,000,000/yr SARE expenses $2,000,000/yr Assume a depreciation lifetime of 7 years, straight-line depreciation, and a plant...
Capital Structure Debt 40% Interest rate 5% Tax Rate 26% Equity 60% Risk Free rate 6% RM 13% Beta 1% Working capital 10% next year's sales No terminal cash flows Project 1 Capital investment 1,000,000 Year Revenues Expenses 1 850,000 680,000 2 871,250 697,000 3 893,031 714,425 4 915,357 732,286 5 938,241 750,593 6 961,697 769,358 7 985,739 788,592 8 1,010,383 808,306 Instructions a) Compute the cost of debt financing b) Compute the cost of equity financing using the capital...
On January 1, 2021, the company obtained a $3 million loan with a 12% interest rate. The building was completed on September 30, 2022. Expenditures on the project were as follows: January 1, 2021 $ 1,200,000 March 1, 2021 690,000 June 30, 2021 450,000 October 1, 2021 660,000 January 31, 2022 945,000 April 30, 2022 1,260,000 August 31, 2022 2,250,000 On January 1, 2021, the company obtained a $3 million construction loan with a 12% interest rate. Assume the $3...
On January 1, 2021, the company obtained a $3 million loan with a 12% interest rate. The building was completed on September 30, 2022. Expenditures on the project were as follows: January 1, 2021 $ 1,170,000 March 1, 2021 990,000 June 30, 2021 110,000 October 1, 2021 730,000 January 31, 2022 855,000 April 30, 2022 1,170,000 August 31, 2022 2,070,000 On January 1, 2021, the company obtained a $3 million construction loan with a 12% interest rate. Assume the $3...
On January 1, 2021, the company obtained a $3 million loan with a 12% interest rate. The building was completed on September 30, 2022. Expenditures on the project were as follows: January 1, 2021 $ 1,170,000 March 1, 2021 990,000 June 30, 2021 110,000 October 1, 2021 730,000 January 31, 2022 855,000 April 30, 2022 1,170,000 August 31, 2022 2,070,000 On January 1, 2021, the company obtained a $3 million construction loan with a 12% interest rate. Assume the $3...
On January 1, 2021, the company obtained a $3 million loan with a 10% interest rate.. The building was completed on September 30, 2022. Expenditures on the project were as follows: January 1, 2021 March 1, 2021 June 30, 2021 October 1, 2021 January 31, 2022 April 30, 2022 August 31, 2022 $1,000,000 600,000 800,000 600,000 270,000 585,000 900,000 On January 1, 2021, the company obtained a $3 million construction loan with a 10% interest rate. Assume the $3 million...
On January 1, 2021, the company obtained a $3 million loan with a 11% interest rate. The building was completed on September 30, 2022. Expenditures on the project were as follows: January 1, 2021 $ 1,290,000 March 1, 2021 780,000 June 30, 2021 240,000 October 1, 2021 690,000 January 31, 2022 1,080,000 April 30, 2022 1,395,000 August 31, 2022 2,520,000 On January 1, 2021, the company obtained a $3 million construction loan with a 11% interest rate. Assume the $3...
On January 1, 2021, the company obtained a $3 million loan with a 11% interest rate. The building was completed on September 30, 2022. Expenditures on the project were as follows: January 1, 2021 $ 1,200,000 March 1, 2021 660,000 June 30, 2021 520,000 October 1, 2021 620,000 January 31, 2022 360,000 April 30, 2022 675,000 August 31, 2022 1,080,000 On January 1, 2021, the company obtained a $3 million construction loan with a 11% interest rate. Assume the $3...
On January 1, 2021, the company obtained a $3 million loan with a 11% interest rate. The building was completed on September 30, 2022. Expenditures on the project were as follows: January 1, 2021 $ 1,000,000 March 1, 2021 840,000 June 30, 2021 480,000 October 1, 2021 680,000 January 31, 2022 630,000 April 30, 2022 945,000 August 31, 2022 1,620,000 On January 1, 2021, the company obtained a $3 million construction loan with a 11% interest rate. Assume the $3...