Question
In: Finance
Question: Company X uses fermentation to produce a valuable industrial chemical. A startup company approaches X...
Question: Company X uses fermentation to produce a valuable industrial chemical. A startup company approaches X with a novel microbe that will increase the yield of the chemical, so that profits will increase by an estimated $14.0k/mo. The startup company wishes to sell the rights to use the microbe for a seven-year period, at a price of $480k.
Engineers at company X estimate the increased production will entail additional maintenance, costing $12.0k in year 2, $14.0k in year 4, and $17.0k in year 6 of the project.
1. What would a cash flow diagram of the project, from the standpoint of Company X?
2. How can I calculate the present value of the project, assuming a 13.0% annual interest rate?
3. Using Excel, make a well-formatted graph of the project present value vs. interest rate, for interest rates ranging from 0 to 30% APR.
Solutions
Expert Solution
1. Here, the additional maintenance cost is spread throughout the year. For eg., $12,000 in year-2 is spread across 12 months of year 2 at $1,000 per month
| Month | Net-cashflows |
| 0 | -480,000 |
| 1 | 14000 |
| 2 | 14000 |
| 3 | 14000 |
| 4 | 14000 |
| 5 | 14000 |
| 6 | 14000 |
| 7 | 14000 |
| 8 | 14000 |
| 9 | 14000 |
| 10 | 14000 |
| 11 | 14000 |
| 12 | 14000 |
| 13 | 13000 |
| 14 | 13000 |
| 15 | 13000 |
| 16 | 13000 |
| 17 | 13000 |
| 18 | 13000 |
| 19 | 13000 |
| 20 | 13000 |
| 21 | 13000 |
| 22 | 13000 |
| 23 | 13000 |
| 24 | 13000 |
| 25 | 14000 |
| 26 | 14000 |
| 27 | 14000 |
| 28 | 14000 |
| 29 | 14000 |
| 30 | 14000 |
| 31 | 14000 |
| 32 | 14000 |
| 33 | 14000 |
| 34 | 14000 |
| 35 | 14000 |
| 36 | 14000 |
| 37 | 12833.33333 |
| 38 | 12833.33333 |
| 39 | 12833.33333 |
| 40 | 12833.33333 |
| 41 | 12833.33333 |
| 42 | 12833.33333 |
| 43 | 12833.33333 |
| 44 | 12833.33333 |
| 45 | 12833.33333 |
| 46 | 12833.33333 |
| 47 | 12833.33333 |
| 48 | 12833.33333 |
| 49 | 14000 |
| 50 | 14000 |
| 51 | 14000 |
| 52 | 14000 |
| 53 | 14000 |
| 54 | 14000 |
| 55 | 14000 |
| 56 | 14000 |
| 57 | 14000 |
| 58 | 14000 |
| 59 | 14000 |
| 60 | 14000 |
| 61 | 12583.33333 |
| 62 | 12583.33333 |
| 63 | 12583.33333 |
| 64 | 12583.33333 |
| 65 | 12583.33333 |
| 66 | 12583.33333 |
| 67 | 12583.33333 |
| 68 | 12583.33333 |
| 69 | 12583.33333 |
| 70 | 12583.33333 |
| 71 | 12583.33333 |
| 72 | 12583.33333 |
| 73 | 14000 |
| 74 | 14000 |
| 75 | 14000 |
| 76 | 14000 |
| 77 | 14000 |
| 78 | 14000 |
| 79 | 14000 |
| 80 | 14000 |
| 81 | 14000 |
| 82 | 14000 |
| 83 | 14000 |
| 84 | 14000 |
| Year | Yearly cash-flows |
| 0 | -480,000 |
| 1 | 168000 |
| 2 | 156000 |
| 3 | 168000 |
| 4 | 154000 |
| 5 | 168000 |
| 6 | 151000 |
| 7 | 168000 |
2.
We use the NPV function in excel
Discount rate = 13%/12 ( Since there are 12 periods per year and 13% is the annual interest rate.
We get the Net Present Value of the project = $276,561.0098
3. We calculate the NPV for different annual interest rates
| Annual APR | NPV |
| 0% | 667000 |
| 1% | 627913.5744 |
| 2% | 590641.8359 |
| 3% | 555089.1215 |
| 4% | 521165.1996 |
| 5% | 488784.9465 |
| 6% | 457868.0411 |
| 7% | 428338.6801 |
| 8% | 400125.3096 |
| 9% | 373160.3743 |
| 10% | 347380.0814 |
| 11% | 322724.1789 |
| 12% | 299135.7485 |
| 13% | 276561.0098 |
| 14% | 254949.1375 |
| 15% | 234252.0893 |
| 16% | 214424.4441 |
| 17% | 195423.2505 |
| 18% | 177207.8841 |
| 19% | 159739.9133 |
| 20% | 142982.9737 |
| 21% | 126902.6492 |
| 22% | 111466.3613 |
| 23% | 96643.26432 |
| 24% | 82404.14675 |
| 25% | 68721.33897 |
| 26% | 55568.62618 |
| 27% | 42921.16651 |
| 28% | 30755.41396 |
| 29% | 19049.04597 |
| 30% | 7780.895112 |
jeff jeffy answered 2 years agoRelated Solutions
A chemical company produces a special industrial chemical that is a blend of three chemical ingredients....
A chemical company produces a special industrial chemical that
is a blend of three chemical ingredients. The beginning-year cost
per pound, the ending-year cost per pound, and the blend
proportions follow. (Round your answers to the nearest
integer.)
Cost per Pound
($)
Ingredient
Beginning
Ending
Quantity
(pounds)
per 100 Pounds of Product
A
1.50
3.45
25
B
8.75
9.90
10
C
0.99
0.90
70
(a)
Compute the price relatives for the three ingredients.
Item
Price Relative
A
B
C
(b)...
#5 Cost of Goods Sold Budget Delaware Chemical Company uses oil to produce two types of...
#5
Cost of Goods Sold Budget
Delaware Chemical Company uses oil to produce two types of
plastic products, P1 and P2. Delaware budgeted 31,200 barrels of
oil for purchase in June for $69 per barrel. Direct labor budgeted
in the chemical process was $258,300 for June. Factory overhead was
budgeted at $387,500 during June. The inventories on June 1 were
estimated to be:
Oil
$18,100
P1
12,100
P2
10,300
Work in process
15,000
The desired inventories on June 30 were:...
Cost of Goods Sold Budget Delaware Chemical Company uses oil to produce two types of plastic...
Cost of Goods Sold Budget
Delaware Chemical Company uses oil to produce two types of
plastic products, P1 and P2. Delaware budgeted 17,300 barrels of
oil for purchase in June for $68 per barrel. Direct labor budgeted
in the chemical process was $129,400 for June. Factory overhead was
budgeted at $211,800 during June. The inventories on June 1 were
estimated to be:
Oil
$9,100
P1
6,100
P2
5,200
Work in process
7,500
The desired inventories on June 30 were:
Oil...
Delaware Chemical Company uses oil to produce two types of plastic products, P1 and P2. Delaware...
Delaware Chemical Company uses oil to produce two types of
plastic products, P1 and P2. Delaware budgeted 15,800 barrels of
oil for purchase in June for $71 per barrel. Direct labor budgeted
in the chemical process was $145,800 for June. Factory overhead was
budgeted at $201,900 during June. The inventories on June 1 were
estimated to be: Oil $10,200 P1 6,900 P2 5,800 Work in process
8,500 The desired inventories on June 30 were: Oil $11,200 P1 6,300
P2 5,500...
Delaware Chemical Company uses oil to produce two types of plastic products, P1 and P2. Delaware...
Delaware Chemical Company uses oil to produce two types of
plastic products, P1 and P2. Delaware budgeted 17,100 barrels of
oil for purchase in June for $62 per barrel. Direct labor budgeted
in the chemical process was $127,200 for June. Factory overhead was
budgeted at $190,800 during June. The inventories on June 1 were
estimated to be:
Oil
$8,900
P1
6,000
P2
5,100
Work in process
7,400
The desired inventories on June 30 were:
Oil
$9,800
P1
5,500
P2
4,800...
Cost of Goods Sold Budget Wilmington Chemical Company uses oil to produce two types of plastic...
Cost of Goods Sold Budget
Wilmington Chemical Company uses oil to produce two types of
plastic products, P1 and P2. Wilmington budgeted 16,200 barrels of
oil for purchase in June for $65 per barrel. Direct labor budgeted
in the chemical process was $126,400 for June. Factory overhead was
budgeted $189,500 during June. The inventories on June 1 were
estimated to be:
Oil
$8,800
P1
5,900
P2
5,100
Work in process
7,300
The desired inventories on June 30 were:
Oil
$9,700...
Cost of Goods Sold Budget Delaware Chemical Company uses oil to produce two types of plastic...
Cost of Goods Sold Budget
Delaware Chemical Company uses oil to produce two types of
plastic products, P1 and P2. Delaware budgeted 28,200 barrels of
oil for purchase in June for $76 per barrel. Direct labor budgeted
in the chemical process was $235,800 for June. Factory overhead was
budgeted at $385,800 during June. The inventories on June 1 were
estimated to be:
Oil
$16,500
P1
11,100
P2
9,400
Work in process
13,700
The desired inventories on June 30 were:
Oil...
Cost of Goods Sold Budget Universal Chemical Company uses oil to produce two types of plastic...
Cost of Goods Sold Budget
Universal Chemical Company uses oil to produce two types of
plastic products, P1 and P2. Universal budgeted 22,600 barrels of
oil for purchase in April for $72 per barrel. Direct labor budgeted
in the chemical process was $179,000 for April. Factory overhead
was budgeted $292,900 during April. The inventories on April 1 were
estimated to be:
Oil
$12,500
P1
8,400
P2
7,200
Work in process
10,400
The desired inventories on April 30 were:
Oil
$13,800...
Cost of Goods Sold Budget Wilmington Chemical Company uses oil to produce two types of plastic...
Cost of Goods Sold Budget
Wilmington Chemical Company uses oil to produce two types of
plastic products, P1 and P2. Wilmington budgeted 26,000 barrels of
oil for purchase in June for $67 per barrel. Direct labor budgeted
in the chemical process was $209,000 for June. Factory overhead was
budgeted $313,600 during June. The inventories on June 1 were
estimated to be:
Oil
$14,600
P1
9,800
P2
8,400
Work in process
12,100
The desired inventories on June 30 were:
Oil
$16,100...
Cost of Goods Sold Budget Wilmington Chemical Company uses oil to produce two types of plastic...
Cost of Goods Sold Budget
Wilmington Chemical Company uses oil to produce two types of
plastic products, P1 and P2. Wilmington budgeted 31,900 barrels of
oil for purchase in June for $63 per barrel. Direct labor budgeted
in the chemical process was $221,100 for June. Factory overhead was
budgeted $361,700 during June. The inventories on June 1 were
estimated to be:
Oil
$15,500
P1
10,400
P2
8,800
Work in process
12,800
The desired inventories on June 30 were:
Oil
$17,000...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Two cannons are mounted as shown in the drawing and rigged to fire simultaneously. They are...
- What is the potential of a cell made up of Zn|Zn2+ and Cu|Cu2+ half-cells at 25o...
- Write a Java Program using the following instruction: Create the following 3 methods that calculate and...
- How would the S/D curves shift if a $3 tax was imposed on suppliers for each...
- Why should a time-based authentication system invalidate the current password on a successful authentication?
- Explain the difference between a market penetration strategy and a market development strategy.
- QUESTION 4 Discuss the sanctity of life versus the quality of life debate as presented by...
ADVERTISEMENT