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

15/11/2021 Client: muhammad11 Deadline: 2 Day

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:

Top Grade Essay
Ideas & Innovations
Top Grade Tutor
Math Exam Success
Fatimah Syeda
Supreme Essay Writer
Writer Writer Name Offer Chat
Top Grade Essay

ONLINE

Top Grade Essay

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.

$30 Chat With Writer
Ideas & Innovations

ONLINE

Ideas & Innovations

I will provide you with the well organized and well research papers from different primary and secondary sources will write the content that will support your points.

$40 Chat With Writer
Top Grade Tutor

ONLINE

Top Grade Tutor

I am an academic and research writer with having an MBA degree in business and finance. I have written many business reports on several topics and am well aware of all academic referencing styles.

$36 Chat With Writer
Math Exam Success

ONLINE

Math Exam Success

I am a professional and experienced writer and I have written research reports, proposals, essays, thesis and dissertations on a variety of topics.

$28 Chat With Writer
Fatimah Syeda

ONLINE

Fatimah Syeda

I am a professional and experienced writer and I have written research reports, proposals, essays, thesis and dissertations on a variety of topics.

$39 Chat With Writer
Supreme Essay Writer

ONLINE

Supreme Essay Writer

After reading your project details, I feel myself as the best option for you to fulfill this project with 100 percent perfection.

$16 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

Group 7 displacement reactions - Mapping the social landscape 8th edition sparknotes - Mgt 330 week 2 discussion 1 - Con este aparato appliance puedes ver películas - The number 248682 rounded off to the nearest hundreds becomes - Similarities between perfect competition and monopolistic competition - English 111 exploring connections learning in the 21st century - Separation of photosynthetic pigments by paper chromatography conclusion - QUALITATIVE Journal Submit Article Reviews Here - Structural hierarchy of skeletal muscle - A toddler in stage five of sensorimotor development is a “little scientist.” - Cyclohexylmethanol from grignard reagent - Dr tim isaacs ophthalmologist murdoch - Term paper Week 1 - Intro to Health Care - Noosa chocolate factory lawsuit outcome - Tafe nsw code of conduct - Termite management notice sticker - Electronic devices floyd 9th edition ppt - Relationship between qualitative analysis and evidence based practice - The bible and the gun - Elements of classical conditioning - How to win the glo bus simulation game - HU 2000 - What do the numbers on binoculars mean - Rhetorical situations and their constituents by keith grant davie - Cmit 320 umuc - Conversion cycle flowchart - Sisal fibre hs code - Is uva hospital non profit - For all work solver - Multifactor leadership questionnaire rater form mlq rater form - 5.3 use counselling theory to understand own relationships - Ethical dilemma and ethical lapse - Literature review - Modec production services ghana jv ltd - Project implementation plan template word - Longest path in a directed acyclic graph java - Financial planning should attempt to minimize risk - Marisa es la más inteligente (the most intelligent) de todas. - (nosotros) (escribir) muchas composiciones en la clase de literatura. - 20th century fashion pdf - The wooing of ariadne full story - I remember joe brainard pdf - 7 - Project Proposal and Presentation on Implementing a new HIT Solution - Blade and soul climbing to greater heights - Science vs religion in jekyll and hyde - Topic 5 DQ 1 - Class e amplifier efficiency - A brawl in mickey's backyard - 3.2 ft in cm - Calibration of burette experiment - Swot and tows analysis pdf - Crana remote emergency care course - What is program data dependence - Function of behavior hypothesis - Adjectives that end with ful - University of glasgow gatehouse - Romeo and juliet storyboard act 3 - Under armour turnaround strategy in 2018 case study - Application specific integrated circuit - Beth r jordan lives at 2322 - Piratebay se safe - Energy content of fuels lab report answers - 14 barbara avenue glen waverley - Analysis of aluminum zinc alloy lab - Hr - Does gatorade conduct electricity - Workplace Environment Assessment - Study of heredity crossword clue - Classification Model - Advanced Financial Accounting - Comprehensive Consolidation Method - Love vashikaran specialist In kARnAtAkA +91)!_#~9928097710 Top And Best Tantrik Aghori Baba - Are moon jellyfish considered plankton nekton or benthos - Globalization Impact Essay - 5 hydrogen plus oxygen produce water remember diatomic elements - Critical control point for frying chicken - Jared tarbell entrepreneur - Criminal justice - Cognitive Behavioral Theory Versus Rational Emotive Behavioral Theory - Difference between ideal and real culture - Capital Budgeting Course Project (Amazon) - American international group scandal - The peace of wild things by wendell berry theme - Review workplace sustainability policy implementation - The army colors cadence - Sport marketing 4th edition human kinetics - Kotter's 8 stages of change - Brisbane correctional centre deposit money - Incandescent light bulb diagram - All risk is not equal in financial management - African illness a case of parasites answer key - HU 2000 Critical Thinking and Problem Solving! - Dr pepper snapple group case analysis - Sun moon university korea - Qaunatative math homework - Balanced scorecard for it department - Batna case study - Australian journal of environmental education - 147 minutes to hours - Why is δtmetal < 0?