PART 1 PART 2 Use the cost information for each option listed in problem 1. You
ID: 2482656 • Letter: P
Question
PART 1
PART 2
Use the cost information for each option listed in problem 1. You also estimate that the average daily revenues are 20k./day for each day the crane is operating. For the purpose of this analysis assume that the crane will operate 150 days/yr for the next5 years. CORPORATE TAX RATE = 4% MARRat = 10% and use MACRS-GDS 5 yr. property classification for the for depreciation allowance. Assume that the existing crane has been fully depreciated prior to this analysis and ignore inflation effects.
Find:
A) After tax cash flows for each option
B) after tax present worth of each option and your choice for crane services.
next 5 years if you keep existing crane you immediately invest 250k for repairs to ensure 5 year use with 0$ salvage value market value 200k if you purchase new crane assume that you can sell and recover the full market value (200k) MARR 10% items opt 1: keep existing opt 2 purchase new initial cost 250,000 (repair) 750,000 o&m per year 7,500 5,000 daily operation expesnes 600.day 300/day salvage value eoy5 0 250,000 find a) number of crane operating days/year required to be indifferent between choosing opt 1 or opt 2 b) best option if u are predicting a need for at least 150 crane operating days per year over the next five yearsExplanation / Answer
EXISTING NEW Year Details 0 Initial cost -250000 -250000 750000 750000 1 O&M 7500 90000 97500 5000 45000 50000 2 7500 90000 97500 5000 45000 50000 3 7500 90000 97500 5000 45000 50000 4 7500 90000 97500 5000 45000 50000 5 7500 90000 97500 5000 45000 50000 Salvage -250000 -250000 a) To be indifferent PVs of costs less salvage value should be same for both the options 250000+226500/1.1*^1+(7500*3.79079)+(600*x)*3.79079=750000+(5000*3.79079)+(300*x)*3.79079-(250000/1.1^5) Solving for x, we get the no.of days in a year to be 276.725 ie. 277 days b. Initial cost 250000 Initial cost 750000 PV of annual costs 97500*3.79079 369602 PV of annual costs 189540 (PVOA 10%,5 yrs. 97500) 50000*3.79079 PV of costs 619602 Less: PV of Salvage 250000/1.1^5 155230 PV of costs 784309 b) So, best option if we are predicting a need for at least 150 crane operating days per year over the next five years will be Repairing the EXISTING machine as its PV of costs 619602 < 784309 PART-2 EXISTING O& M costs are contractual fixed payments-assumed to be not affected per-day calculations MACRS Year Details Revenues Taxable Income Tax @4% IAT Add: Dpn.Tax Shield @ Macrs On 250000 After tax Cash flow PV F @ 10% After tax Present Worth @ 10% 0 Initial cost -250000 -250000 1 -250000 20 1 O&M 7500 90000 3000000 2902500 116100 2786400 50000 2836400 0.90909 2578543 32 2 7500 90000 3000000 2902500 116100 2786400 80000 2866400 0.82645 2368936 19.2 3 7500 90000 3000000 2902500 116100 2786400 48000 2834400 0.75131 2129513 11.52 4 7500 90000 3000000 2902500 116100 2786400 28800 2815200 0.68301 1922810 11.52 5 7500 90000 3000000 2902500 116100 2786400 28800 2815200 0.62092 1748014 5.76 10497816 100 NEW MACRS Year Details Revenues Taxable Income Tax @4% IAT Add: Dpn.Tax Shield @ Macrs On 750000 After tax Cash flow PV F @ 10% After tax Present Worth @ 10% 0 Initial cost -750000 -750000 1 -750000 20 1 O&M 5000 45000 3000000 2950000 118000 2832000 150000 2982000 0.90909 2710906 32 2 5000 45000 3000000 2950000 118000 2832000 240000 3072000 0.82645 2538854 19.2 3 5000 45000 3000000 2950000 118000 2832000 144000 2976000 0.75131 2235899 11.52 4 5000 45000 3000000 2950000 118000 2832000 86400 2918400 0.68301 1993296 11.52 5 5000 45000 3000000 2950000 118000 2832000 86400 2918400 0.62092 1812093 5.76 Salvage 250000 10000 240000 240000 0.62092 149021 100 10690069 As NPW is more, NEW crane services are recommended.Related Questions
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.