PLEASE CALCULATE YELLOW PARTS
Item Description Office/Shop Space 2000 sqft @ 341 Gallatin Park Drive, Bozeman MT Crew Truck 2012 Ford F-250 Super Duty Concrete Forms Reusable Concrete Forms, 1000 LF Power Trowel Husqvarna CT 48-8A Velk Behind Trowel, Twist Pitch Handle Other Smal tools (finshing tools, screeds, mechanic'stools) Price /Item Quantity Total Price $250,000 1 $250,000 $40,000 2 $80,000 $8,000 1 $8,000 $2,700 2 $5,400 $ 10,000 1 $10,000 $353,400 Total Using the first item of equipment from the equipment list, perform a replacement analysis with the following assumptions 1. Savage value deceases by 11% every year. 2. Manufacturer'swarranty will cover the first 3 years of maintenance. 3. Maintenance will cost 2% of the intial oost in the fourth yea and willincrease 5% each yea thereafter in an geometric gradient. 4. Operating expense for the machinery will be 1.5% of the initial cost for the first year and will increase on a 2% of the intial cost aithemtic gradient each year. 5. Assume 7% interest. Init cost Interes Year PW of Maintenance Sum of PW ELAC of Maintenance Operating cost cash flows PW of Operating Sum of PW EUAC of Operating EUAC Total ELIAC of Salvage Value Maintenance Capital Costs Cash Flow 1 2 3 4 5 6 7 8 9 10 11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 12 13 14 15 16 17 18 19 20 Item Description Office/Shop Space 2000 sqft @ 341 Gallatin Park Drive, Bozeman MT Crew Truck 2012 Ford F-250 Super Duty Concrete Forms Reusable Concrete Forms, 1000 LF Power Trowel Husqvarna CT 48-8A Velk Behind Trowel, Twist Pitch Handle Other Smal tools (finshing tools, screeds, mechanic'stools) Price /Item Quantity Total Price $250,000 1 $250,000 $40,000 2 $80,000 $8,000 1 $8,000 $2,700 2 $5,400 $ 10,000 1 $10,000 $353,400 Total Using the first item of equipment from the equipment list, perform a replacement analysis with the following assumptions 1. Savage value deceases by 11% every year. 2. Manufacturer'swarranty will cover the first 3 years of maintenance. 3. Maintenance will cost 2% of the intial oost in the fourth yea and willincrease 5% each yea thereafter in an geometric gradient. 4. Operating expense for the machinery will be 1.5% of the initial cost for the first year and will increase on a 2% of the intial cost aithemtic gradient each year. 5. Assume 7% interest. Init cost Interes Year PW of Maintenance Sum of PW ELAC of Maintenance Operating cost cash flows PW of Operating Sum of PW EUAC of Operating EUAC Total ELIAC of Salvage Value Maintenance Capital Costs Cash Flow 1 2 3 4 5 6 7 8 9 10 11 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 12 13 14 15 16 17 18 19 20
