Loading...

Messages

Proposals

Stuck in your homework and missing deadline? Get urgent help in $10/Page with 24 hours deadline

Get Urgent Writing Help In Your Essays, Assignments, Homeworks, Dissertation, Thesis Or Coursework & Achieve A+ Grades.

Privacy Guaranteed - 100% Plagiarism Free Writing - Free Turnitin Report - Professional And Experienced Writers - 24/7 Online Support

Nucor at a crossroads case

16/10/2021 Client: muhammad11 Deadline: 2 Day

Case Study Nucor At A Crossroads

Operating assumptions
Exhibit 12B
Modernized Unmodernized
Thin-slab Minimill Integrated Mill Integrated Mill
HR CR HR CR HR CR
Operating assumptions
Labor / hour $20.00 $20.00 $23.50 $23.50 $23.50 $23.50
Scrap / ton $90.00 $90.00 $80.00 $80.00 $80.00 $80.00
Man hours / ton 1.75 2.65 2.85 4.50 3.90 5.85
Capacity Utilization 90.00% 90.00% 90.00% 90.00% 75.00% 75.00%
Operation costs / ton
Labor $35.00 $53.00 $67.00 $105.50 $91.50 $141.00
Ore 0 0 51 54 52 56
Coal 0 0 35 37.5 38 40.5
Energy 24 38 9 23 9.5 25
Scrap 100 102 13.5 9.5 19.5 15.5
Materials and supplies 56 72.5 71 93 72.5 95.5
Maintenance & repairs 10 17.5 15 26.5 17 29.5
Total costs / ton $225.00 $283.00 $261.50 $349.00 $300.00 $403.00
Revenue / ton $306.50 $390.50 $326.00 $454.50 $325.00 $453.00
CF analysis-thin slab
Assumptions:
Annual growth rate of price of steel 4.00% 6.84% (historical)
Annual growth rate of operating costs 4.00%
Tax rate 35.00%
Discount rate 15.00%
Thin Slab Minimill
0 1 2 3 4 5 6 7 8 9 10 11 12
1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998
Capacity(million of tons of steel) 0 0 0
Shipments (12A)
- Hot-rolled sheets (HR) (12A) 0 0 0 0.25 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5
- Cold-rolled sheets (CR) (12A) 0 0 0 0.175 0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.35 0.35
Revenue / ton
- Hot-rolled sheets (HR) (12B) 306.5
- Cold-rolled sheets (CR) (12B) 390.5
Total revenue (shipment*rev/ton)
- Hot-rolled sheets (HR)
- Cold-rolled sheets (CR)
Operating costs / ton
- Hot-rolled sheets (HR) (12B) 225
- Cold-rolled sheets (CR) (12B) 283
Total operating costs(shipment*cost/ton)
- Hot-rolled sheets (HR)
- Cold-rolled sheets (CR)
Depreciate over 12 years 0.00
Income
- Hot-rolled sheets (HR)
- Cold-rolled sheets (CR)
Total income
Taxes
Add back depreciation 0.00
Subtract capital expenditures
Subtract startup costs 30.00
Subtract working capital costs 30.00
Cash flow
Internal rate of return (IRR)
Discounted cash flow
Sum of discounted cash flow
CF analysis - Modernize
Assumptions:
Annual growth rate of price of steel 4.00% 6.84% (historical)
Annual growth rate of operating costs 4.00%
Tax rate 35.00%
Discount rate 15.00%
Modernized integrated mill
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
Capacity(million of tons of steel) 0 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2
Shipments (12A)
- Hot-rolled sheets (HR) (12A) 0 2.1 2.1 2.1 2.1 2.1 2.1 2.1 2.1 2.1 2.1 2.1 2.1 2.1 2.1 2.1 2.1 2.1 2.1 2.1 2.1 2.1 2.1 2.1 2.1 2.1
- Cold-rolled sheets (CR) (12A) 0 1.35 1.35 1.35 1.35 1.35 1.35 1.35 1.35 1.35 1.35 1.35 1.35 1.35 1.35 1.35 1.35 1.35 1.35 1.35 1.35 1.35 1.35 1.35 1.35 1.35
Revenue / ton
- Hot-rolled sheets (HR) (12B) 326
- Cold-rolled sheets (CR) (12B) 454.5
Total revenue (shipment*rev/ton)
- Hot-rolled sheets (HR)
- Cold-rolled sheets (CR)
Operating costs / ton
- Hot-rolled sheets (HR) (12B) 261.5
- Cold-rolled sheets (CR) (12B) 349
Total operating costs(shipment*cost/ton)
- Hot-rolled sheets (HR)
- Cold-rolled sheets (CR)
Depreciate over 25 years 0
Income
- Hot-rolled sheets (HR)
- Cold-rolled sheets (CR)
Total income
Taxes
Add back depreciation 0
Subtract capital expenditures
Cash flow
Internal rate of return (IRR)
Discounted cash flow
Sum of discounted cash flow
CF analysis - Unmodernized
Assumptions:
Annual growth rate of price of steel 4.00% 6.84% (historical)
Annual growth rate of operating costs 4.00%
Tax rate 35.00%
Discount rate 15.00%
Unmodernized integrated mill
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
Capacity(million of tons of steel) 0 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2 4.2
Shipments (12A)
- Hot-rolled sheets (HR) 0 1.68 1.68 1.68 1.68 1.68 1.68 1.68 1.68 1.68 1.68 1.68 1.68 1.68 1.68 1.68 1.68 1.68 1.68 1.68 1.68 1.68 1.68 1.68 1.68 1.68
- Cold-rolled sheets (CR) 0 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.08
Revenue / ton
- Hot-rolled sheets (HR) (12B) 325
- Cold-rolled sheets (CR) (12B) 453
Total revenue (shipment*rev/ton)
- Hot-rolled sheets (HR)
- Cold-rolled sheets (CR)
Operating costs / ton
- Hot-rolled sheets (HR) (12B) 300
- Cold-rolled sheets (CR) (12B) 403
Total operating costs(shipment*cost/ton)
- Hot-rolled sheets (HR)
- Cold-rolled sheets (CR)
Depreciate over 25 years (no expenditure to dep.) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Income
- Hot-rolled sheets (HR)
- Cold-rolled sheets (CR)
Total income
Taxes
Add back depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Subtract capital expenditures 0
Cash flow
Discounted cash flow
Sum of discounted cash flow

Homework is Completed By:

Writer Writer Name Amount Client Comments & Rating
Instant Homework Helper

ONLINE

Instant Homework Helper

$36

She helped me in last minute in a very reasonable price. She is a lifesaver, I got A+ grade in my homework, I will surely hire her again for my next assignments, Thumbs Up!

Order & Get This Solution Within 3 Hours in $25/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 3 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 6 Hours in $20/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 6 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 12 Hours in $15/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 12 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

6 writers have sent their proposals to do this homework:

Phd Writer
Academic Master
Helping Hand
Homework Guru
Accounting Homework Help
Maths Master
Writer Writer Name Offer Chat
Phd Writer

ONLINE

Phd Writer

I can assist you in plagiarism free writing as I have already done several related projects of writing. I have a master qualification with 5 years’ experience in; Essay Writing, Case Study Writing, Report Writing.

$28 Chat With Writer
Academic Master

ONLINE

Academic Master

I will be delighted to work on your project. As an experienced writer, I can provide you top quality, well researched, concise and error-free work within your provided deadline at very reasonable prices.

$38 Chat With Writer
Helping Hand

ONLINE

Helping Hand

I will be delighted to work on your project. As an experienced writer, I can provide you top quality, well researched, concise and error-free work within your provided deadline at very reasonable prices.

$46 Chat With Writer
Homework Guru

ONLINE

Homework Guru

I have worked on wide variety of research papers including; Analytical research paper, Argumentative research paper, Interpretative research, experimental research etc.

$36 Chat With Writer
Accounting Homework Help

ONLINE

Accounting Homework Help

Being a Ph.D. in the Business field, I have been doing academic writing for the past 7 years and have a good command over writing research papers, essay, dissertations and all kinds of academic writing and proofreading.

$47 Chat With Writer
Maths Master

ONLINE

Maths Master

As an experienced writer, I have extensive experience in business writing, report writing, business profile writing, writing business reports and business plans for my clients.

$39 Chat With Writer

Let our expert academic writers to help you in achieving a+ grades in your homework, assignment, quiz or exam.

Similar Homework Questions

Bob bullock museum exhibits - Organization wide policy framework implementation plan - Blood spatter lab answer key - Calculate ionic conductivity from impedance spectroscopy - 2 bit multiplier circuit diagram - Maternal nursing and women health practice - An insulated beaker with negligible mass contains - Bought equipment on account journal entry - Midget farrelly surfboard 897 - WEEK 3 DISCUSSION BIO2071 MICROBIOLOGY LAB - Fastest recorded major league pitch - Rosemount 8732 order code - Fronius inverter wifi setup - Claisen ester condensation mechanism - Financial Accounting Data - I nedd help - Ecce romani 1 exercise 5c answers - The boarding house analysis - What is moral subjectivism - Paper - Assignment - Rogue waves tend to occur - Bradfords honiton tool hire - Calculate the efficiency of a kettle - Essay paragraph structure teel - Case study on swot analysis of walmart - Do a checkout chore crossword clue - My tafe login gcit - Kilo deci centi milli chart - MBA - Main - Dis 4 - Shanghai international studies university - Physiological psychology - 25 hp air cooled diesel engine - Kish and leslie formula - Apta it cctv rp 001 11 - Which numerical summary is used for categorical data? - Wgu evidence based practice task 1 2018 - Is statistics a persuasive technique - A wire of nichrome is m long - What is mass wasting in geography - What council is redfern in - What is the hands off doctrine - Pros and cons of cloning plants - Bill nye waves worksheet answers - 158 quarter sessions road westleigh - New perspectives excel 2019 module 7 sam project 1a - Next step guided reading assessment k 2 - Griffith bachelor of criminology - Allan g johnson patriarchy the system - Http ondemand blackboard com r91 movies bb91_student_submit_assignment htm - Persepolis marjane satrapi themes - Where do you enter cheat codes for bloody roads california - Second Rough Draft - Continuous and discontinuous dna synthesis - Ib chemistry data booklet - Grand corporation reported pretax book income of - Advantages of e-business over the traditional one with the new payroll system. - Text to text connections books examples - System context diagram example visio - All american boys analysis - Honey possum small intestine - Gfl quick training contract - Turkish films in london cinemas - Thread 1 & 2 (180 words each) ( No plags) - Myprogramminglab answers java chapter 2 - What are the bond angles in sf6 - The least used communication channel in an organization is usually - Mater christi catholic primary school - They say i say 4th edition chapter 1 exercise 1 - Warlow v harrison case brief - Mass media ethics case studies - Internal architecture of 8051 microcontroller - Myers briggs type indicator mbti classification - Pro engineer wildfire 5 - Week 8 discussion - Essay - Chi square practice problems - What is congruent communication - Evidence-Based Project - Post its notes on a marriage pages 955 to 959 - Tris acetate gel recipe - Ib chemistry syllabus 2016 - Which sentence's evaluative modifiers convey strong disapproval - Two ways to belong in america by bharati mukherjee essay - Electron dot structure for magnesium oxide - Night journey as either classical ballet or modern dance - New macdonald's farm max's tractor - Nhs scotland recruitment contact - Business - This supernatural soliciting cannot be ill - Loreto grammar school staff list - Abina and the important men characters - Individual presentation - career plan - If stock prices follow a random walk - Project Part 1: Network SurveyProject Part 2: Network Design Final Project: Network Security Plan - Finding the new technique and proposal - IoT solutions for well-being and active aging (Independent Elderly) using Data Mining Techniques - Standard 5 care certificate answers - Triangle sparknotes fire changed america - What you pawn i will redeem summary - What does gce stand for apex