Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Need your help.. Problem 2 The cumulative discounted cash flows are shown in the following table for a proposed chemical manufacturing plant. From this information,

Need your help..image text in transcribed

Problem 2 The cumulative discounted cash flows are shown in the following table for a proposed chemical manufacturing plant. From this information, determine the cost of land, the working capital, the fixed capital investment excluding land (FCIL), the salvage value, the tax rate, the discount rate, the net present value (NPV), the present value ratio, the discounted payback period (DPBP), and the discounted cash flow rate of return (DCFROR). Assume: working capital is accounted for in year 3 and is 25% of FCIL; the cost of land and working capital are recovered at the plant's end of life; all numbers in the table are in millions of dollars. FCI- 7 de de R (R-COM.-d.) (1 t) + d. End of Year (k) Investment 0 -10.00 1 -25.00 2 -20.00 3 -30.00 4 5 60.00 60.00 60.00 60.00 48.00 28.80 17.28 10.37 3.46 0.00 0.00 0.00 12.00 19.20 11.52 6.91 6.91 3.46 6 7 123.00 123.00 123.00 123.00 123.00 123.00 123.00 123.00 123.00 123.00 Cum Non Cum Discount Discount Discount Cash Cash Cash Flow Flow Flow - 10.00 - 10.00 - 10.00 -22.83 -35.00 -32.83 - 16.68 -55.00 -49.51 -22.85 -85.00 -72.36 12.19 -67.48 -60.17 12.96 -47.08 -47.22 10.05 -29.75 -37.16 8.20 - 14.27 -28.96 7.49 1.22 -21.47 6.23 15.32 - 15.24 5.13 28.04 - 10.10 4.69 40.76 -5.42 4.28 53.48 -1.14 13.13 96.20 11.99 Cash Flow - 10.00 -25.00 -20.00 -30.00 17.52 20.40 17.33 15.48 15.48 14.10 12.72 12.72 12.72 42.72 101.80 101.80 101.80 101.80 101.80 101.80 101.80 101.80 101.80 101.80 8 17.52 20.40 17.33 15.48 15.48 14.10 12.72 12.72 12.72 12.72 9 10 11 12 13 0.00 0.00 30.00 Discount rate (%) NPV (S) Cost of land ($) Working capital ($) FCIL ($) Salvage value (S) Tax rate (%) Present Value Ratio DPBP (0) DCFROR (%) Problem 2 The cumulative discounted cash flows are shown in the following table for a proposed chemical manufacturing plant. From this information, determine the cost of land, the working capital, the fixed capital investment excluding land (FCIL), the salvage value, the tax rate, the discount rate, the net present value (NPV), the present value ratio, the discounted payback period (DPBP), and the discounted cash flow rate of return (DCFROR). Assume: working capital is accounted for in year 3 and is 25% of FCIL; the cost of land and working capital are recovered at the plant's end of life; all numbers in the table are in millions of dollars. FCI- 7 de de R (R-COM.-d.) (1 t) + d. End of Year (k) Investment 0 -10.00 1 -25.00 2 -20.00 3 -30.00 4 5 60.00 60.00 60.00 60.00 48.00 28.80 17.28 10.37 3.46 0.00 0.00 0.00 12.00 19.20 11.52 6.91 6.91 3.46 6 7 123.00 123.00 123.00 123.00 123.00 123.00 123.00 123.00 123.00 123.00 Cum Non Cum Discount Discount Discount Cash Cash Cash Flow Flow Flow - 10.00 - 10.00 - 10.00 -22.83 -35.00 -32.83 - 16.68 -55.00 -49.51 -22.85 -85.00 -72.36 12.19 -67.48 -60.17 12.96 -47.08 -47.22 10.05 -29.75 -37.16 8.20 - 14.27 -28.96 7.49 1.22 -21.47 6.23 15.32 - 15.24 5.13 28.04 - 10.10 4.69 40.76 -5.42 4.28 53.48 -1.14 13.13 96.20 11.99 Cash Flow - 10.00 -25.00 -20.00 -30.00 17.52 20.40 17.33 15.48 15.48 14.10 12.72 12.72 12.72 42.72 101.80 101.80 101.80 101.80 101.80 101.80 101.80 101.80 101.80 101.80 8 17.52 20.40 17.33 15.48 15.48 14.10 12.72 12.72 12.72 12.72 9 10 11 12 13 0.00 0.00 30.00 Discount rate (%) NPV (S) Cost of land ($) Working capital ($) FCIL ($) Salvage value (S) Tax rate (%) Present Value Ratio DPBP (0) DCFROR (%)

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Horngrens Accounting, The Managerial Chapters

Authors: Tracie Miller Nobles, Brenda Mattison

13th Edition

0135982138, 9780135982136

More Books

Students also viewed these Accounting questions

Question

Describe effectiveness of reading at night?

Answered: 1 week ago

Question

find all matrices A (a) A = 13 (b) A + A = 213

Answered: 1 week ago