I NEED Answer for B-1 & C-1... NPV for A-1 is -7.96 Thank you!!!! :) Calculate t
ID: 2760758 • Letter: I
Question
I NEED Answer for B-1 & C-1... NPV for A-1 is -7.96 Thank you!!!! :)
Calculate the NPV of the proposed polyzone project, if spread in year 4 holds at $1.23 per pound. (Negative amount should be indicated by a minus sign. Do not round intermediate calculations. Round your answer to 2 decimal places.) What's the right management decision? The project is acceptable. The project is not acceptable. Calculate the NPV of the proposed polyzone project, if the U.S. chemical company can start up polyzone production at 53 million pounds in year 1 rather than year 2. For year 4, assume the spread in year 3 still applies. (Do not round intermediate calculations. Round your answer to 2 decimal places.) Calculate the NPV of the proposed polyzone project, if the U.S. company makes a technological advance that reduces its annual production costs to $31.5 million. Competitors' production costs do not change. For year 4, assume the spread in year 3 still applies. (Do not round intermediate calculations. Round your answer to 2 decimal places.) The project is acceptable. The project is not acceptable.Explanation / Answer
Ans (B1) POLYZONE PROJECT Year 0 Year 1 Year 2 Year 3 Year 4 Year 5-10 Investment 100 Production million of pounds per year 0 53 106 106 106 106 Spread,dollor per pound $ 1.33 $ 1.33 $ 1.33 $ 1.33 $ 1.33 $ 1.08 Net revenue $ - $ 70.49 $ 140.98 $ 140.98 $ 140.98 $ 114.48 Production cost $ - $ - $ 43.00 $ 43.00 $ 43.00 $ 43.00 Transport $ - $ - $ 17.00 $ 9.00 $ 9.00 $ 9.00 Other cost $ - $ 33.00 $ 33.00 $ 33.00 $ 33.00 $ 33.00 Cash Inflow $ (100.00) $ 37.49 $ 47.98 $ 55.98 $ 55.98 $ 29.48 P.V Factor @13% 1 0.88496 0.78315 0.69305 0.61332 2.45177 P.V $ (100.00) $ 33.18 $ 37.58 $ 38.80 $ 34.33 $ 72.28 NPV $ 116.16 Ans( c1) Year 0 Year 1 Year 2 Year 3 Year 4 Year 5-10 Investment 100 Production million of pounds per year 0 53 106 106 106 106 Spread,dollor per pound $ 1.33 $ 1.33 $ 1.33 $ 1.33 $ 1.33 $ 1.08 Net revenue $ - $ 70.49 $ 140.98 $ 140.98 $ 140.98 $ 114.48 Production cost $ - $ - $ 31.50 $ 31.50 $ 31.50 $ 31.50 Transport $ - $ - $ 17.00 $ 9.00 $ 9.00 $ 9.00 Other cost $ - $ 33.00 $ 33.00 $ 33.00 $ 33.00 $ 33.00 Cash Inflow $ (100.00) $ 37.49 $ 59.48 $ 67.48 $ 67.48 $ 40.98 P.V Factor @13% 1 0.88496 0.78315 0.69305 0.61332 2.45177 P.V $ (100.00) $ 33.18 $ 46.58 $ 46.77 $ 41.39 $ 100.47 NPV $ 168.39
Related Questions
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.