Use the cash flows and competitive spreads shown in the table below. ($ millions) Year 0 Year 1 Year 2 Years 3–10 Investment 190 Production (millions of pounds per year) 0 0 49 89 Spread ($ per pound) 1.04 1.04 1.04 1.04 Net revenues 0 0 50.96 92.56 Production costs 0 0 39.00 39.00 Transport 0 0 0 0 Other costs 0 29 29 29 Cash flow –190 −29 –17.04 24.56 NPV (at r = 6%) = 0 Assume the dividend payout ratio each year is 100%. a. Calculate the year−by−year book and economic profitability for investment in polyzone production. Assume straight−line depreciation over 10 years and a cost of capital of 6%. (Negative answers should be indicated by a minus sign. Leave no cells blank − be certain to enter "0" wherever required. Do not round intermediate calculations. Enter your income answers in millions rounded to 2 decimal places and enter the rate of return as a percent rounded to 2 decimal places.) Period Book income ($ in millions) Book rate of return (%) Economic income ($ in millions) 0 1 2 3 4 5 6 7 8 9 10 b−1. What is the economic rate of return? (Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places.) Economic rate of return % b−2. Now compute the steady−state book rate of return (ROI) for a mature company producing polyzone. Assume no growth and competitive spreads. (Negative answers should be indicated by a minus sign. Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places.) ROI %
Use the
($ millions) | ||||
Year 0 | Year 1 | Year 2 | Years 3–10 | |
Investment | 190 | |||
Production (millions of pounds per year) | 0 | 0 | 49 | 89 |
Spread ($ per pound) | 1.04 | 1.04 | 1.04 | 1.04 |
Net revenues | 0 | 0 | 50.96 | 92.56 |
Production costs | 0 | 0 | 39.00 | 39.00 |
Transport | 0 | 0 | 0 | 0 |
Other costs | 0 | 29 | 29 | 29 |
Cash flow | –190 | −29 | –17.04 | 24.56 |
Assume the dividend payout ratio each year is 100%.
a. Calculate the year−by−year book and economic profitability for investment in polyzone production. Assume straight−line
|
b−1. What is the economic rate of return? (Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places.)
|
b−2. Now compute the steady−state book rate of return (
|
Trending now
This is a popular solution!
Step by step
Solved in 4 steps with 2 images