https://r2.erweima.ai/mathbot/image/1726277166960pyfrqpyo.docx

The document you uploaded contains a project evaluation exercise related to a company called "Plásticos Plax S.A." The company is considering opening a new manufacturing plant in Rancagua and financing it with a $30,000 loan to be repaid over four years at a 7% annual interest rate. The exercise asks for the construction of an amortization table and a cash flow projection for the project.

### Key details provided for the project:
- **Loan amount**: $30,000, repayable in 4 years with equal annual payments, 7% interest.
- **Product mix**:
  - For the first 3 years, the plant will produce 3,500 units, with 70% being Product B (sold at $100 each) and 30% being Product C (sold at $500 each).
  - Starting in year 4, production remains the same, but 1,500 units of Product A (sold at $20 each) will be added.
- **Investment costs**:
  - Infrastructure: $8,000
  - Machinery: $10,000 initially, plus an additional $3,000 in year 3.
  - Land: $15,000
- **Unit production costs**:
  - Labor: $3
  - Materials: $5
  - Indirect costs: $2
- **Fixed manufacturing costs**: $7,000, increasing by $800 if production exceeds 5,000 units.
- **Fixed sales and administration expenses**: $500 and $700, respectively, with a $300 increase in administrative expenses in the last period.
- **Depreciation**: Linear over 10 years to a residual value of zero.
- **Initial working capital**: Equivalent to 6 months of total costs, recovered at the end of year 5.
- **Tax rate**: 10%
- **Liquidation**: At the end of year 5, the company will sell its assets at their book value.

Would you like me to begin constructing the amortization table and cash flow statement? I can also walk you through how to approach each part in detail. Let me know!

---

Here are five questions related to the project:
1. How is the annual loan repayment calculated using equal payments with a 7% interest rate?
2. How do the production and sales changes in year 4 impact the overall cash flow?
3. What is the impact of depreciation on the taxable income over the 5 years?
4. How should the increase in administrative expenses in the last period be handled in the cash flow?
5. How do fixed manufacturing costs affect profitability once the production exceeds 5,000 units?

**Tip**: Depreciation not only spreads the cost of assets but also reduces taxable income, thus saving on taxes over the years.

The document contains a project evaluation exercise related to a company called Plásticos Plax S.A., where the user is tasked with constructing an amortization table and cash flow projection for a new manufacturing plant, funded by a $30,000 loan to be repaid over 4 years at a 7% annual interest rate.

Analyze the amortization table and cash flow projection for Plásticos Plax S.A.'s new manufacturing plant project. This exercise includes interest calculation, loan repayment, production cost analysis, and depreciation over a 5-year period.

Math Problem Statement

Solution

Ask a new question for Free

By Image

Math Problem Analysis

Mathematical Concepts

Formulas

Theorems

Suitable Grade Level

Related Recommendation