CASE STUDY

ANNUAL WORTH ANALYSISTHEN AND NOW

Background and Information

Harry, owner of an automobile battery distributorship in Atlanta, Georgia, performed an economic analysis 3 years ago when he decided to place surge protectors in-line for all his major pieces of testing equipment. The estimates used and the annual worth analysis at MARR = 15% are summarized below. Two different manufacturers protectors were compared.

	PowrUp	Lloyds
Cost and installation, $	26,000	36,000
Annual maintenance cost, $ per year	800	300
Salvage value, $	2,000	3,000
Equipment repair savings, $	25,000	35,000
Useful life, years	6	10

The spreadsheet in below sheet is the one Harry used to make the decision. Lloyds was the clear choice due to its substantially larger AW value. The Lloyds protectors were installed.

MARR	15%
		PoweUp			Lloyd's
	Investment	Annual	Repair	Investment	Annual	Repair
Years	and salvage	maintenance	savings	and salvage	maintenance	savings
0	-$26,000	$0	$0	-$36,000	$0	$0
1	$0	-$800	$25,000	$0	-$300	$35,000
2	$0	-$800	$25,000	$0	-$300	$35,000
3	$0	-$800	$25,000	$0	-$300	$35,000
4	$0	-$800	$25,000	$0	-$300	$35,000
5	$0	-$800	$25,000	$0	-$300	$35,000
6	$0	-$800	$25,000	$0	-$300	$35,000
7	$2,000	-$800	$25,000	$0	-$300	$35,000
8				$0	-$300	$35,000
9				$0	-$300	$35,000
10				$3,000	-$300	$35,000
AW element	-$6,642	-$800	$25,000	-$7,025	-$300	$35,000
Total AW			$17,558.31			$27,674.68

During a quick review this last year (year 3 of operation), it was obvious that the maintenance costs and repair savings have not followed (and will not follow) the estimates made 3 years ago. In fact, the maintenance contract cost (which includes quarterly inspection) is going from $300 to $1200 per year next year and will then increase 7% per year for the next 10 years. Also, the repair savings for the last 3 years were $28,482, $31,506, and $32,429, as best as Harry can determine. He believes savings will decrease by $1,577 per year hereafter. Finally, these 3-year-old protectors are worth nothing on the market now, so the salvage in 7 years is zero, not $3000.

Case Study Exercises

• Q1- Plot a graph of the newly estimated maintenance costs and repair savings projections, assuming the protectors last for seven more years.
• Q2- With these new estimates, what is the recalculated AW for the Lloyds protectors? Use the old first cost and maintenance cost estimates for the first 3 years. type your answer in the answer box
• Q3- If these estimates had been made 3 years ago, would Lloyds still have been the economic choice
• Q4- How has the capital recovery amount changed for the Lloyds protectors with these new estimates?

Submission details:

1-Each student must submit an excel file with the required solution (graphs and tables). answers of Q1 & Q2 above.

2- Each Student to submit one file of a hand written verification solution using the factors/tables to calculate the AW value of the revised LIoyds scenario. To be uploaded as image or PDF.verification of Q2, answers Q3 &Q4 above.

please answer clearly Q1,Q2,Q3,Q4