proposal for decommissioning and replacement of automated cutting device fernando cabrera shahid...
TRANSCRIPT
Proposal for Decommissioning Proposal for Decommissioning and Replacement of and Replacement of
Automated Cutting DeviceAutomated Cutting Device
Fernando Cabrera
Shahid Lakhwani
Fred Mazzeo
Leah Smith
Valerie Volpe
Introduction:Introduction:
Air Cruisers Company:Air Cruisers Company:– Manufacturer of:Manufacturer of:
Evacuation Equipment Evacuation Equipment for aerospace for aerospace industryindustry
– inflatable evacuation slidesinflatable evacuation slides– life jacketslife jackets– life raftslife rafts– helicopter floatshelicopter floats
Introduction: (Cont’d)Introduction: (Cont’d)
Cutting Devices:Cutting Devices:– Three Choices Three Choices (+ 1 old machine for reference)(+ 1 old machine for reference)
- Gerber GGT S-95
- CEI DCS-3500
- Gerber GGT S-3200
- Eastman Cutting Systems EC3X2
Initial Selection of Machines:Initial Selection of Machines:
Initial & Maintenance costs:Initial & Maintenance costs:– available foravailable for::
Gerber (current machine)Gerber (current machine) Gerber S-3200Gerber S-3200 CEI DCS-3500CEI DCS-3500
– not available fornot available for:: Eastman EC3X2Eastman EC3X2
Eastman EC3X2 not considered for purchase
Assumptions:Assumptions:
RepeatabilityRepeatability MARR MARR 20% 20% All machines have All machines have
EQUALEQUAL output output Pre-tax calculationsPre-tax calculations
Ten year life cycleTen year life cycle Do nothing NOT an Do nothing NOT an
optionoption Buyer’s perspectiveBuyer’s perspective
Cash Flow Diagrams: Cash Flow Diagrams: Current MachineCurrent Machine
PW(i%) = I + (X(P/F, i%, n))
n = year of cost
MARR = 20%
AW(i%) = PW(i%) (A/P, i%, N)
EOY$250,000
10
$100
0
$115
0
$125
0
$134
0
$150
0
$132
0
$800
0 $330
0
$500
0
$800
0
Gerber GGT-S95
Cash Flow Diagrams: Cash Flow Diagrams: Alternative IAlternative I
PW(i%) = I + (X(P/F, i%, n))
n = year of cost
MARR = 20%
AW(i%) = PW(i%) (A/P, i%, N)
CEI DCS-3500
$ 105,000
101
EOY
$139
00
$139
00
$139
00
$140
00
$140
00
$140
00
$140
00
$140
00
$140
00
$735
00
Cash Flow Diagrams: Cash Flow Diagrams: Alternative IIAlternative II
$ 144,000
$ 7,800.00/year
101
EOY
MARR = 20%
PW (i%) = I + X(P/A, i%, N)
I = Initial investmentX = Annuity valueN = time in Years
AW(i%) = PW(i%) (A/P, i%, N)
Gerber S-3200
Present Worth, Annual Worth: IPresent Worth, Annual Worth: I
Current Machine:Current Machine:– Gerber GGT-S95:Gerber GGT-S95:
PW (PW (10%10%) = - $ 266,240.00) = - $ 266,240.00 PW (PW (20%20%) = - $ 259,310.00) = - $ 259,310.00 PW (PW (30%30%) = - $ 255,900.00) = - $ 255,900.00 AW (AW (10%10%) = - $ 43,330.00) = - $ 43,330.00 AW (AW (20%20%) = - $ 61,850.00) = - $ 61,850.00 AW (AW (30%30%) = - $ 82,770.00) = - $ 82,770.00
Present Worth, Annual Worth: IIPresent Worth, Annual Worth: II
Alternative I:Alternative I:– CEI, DCS-3500:CEI, DCS-3500:
PW (PW (10%10%) = - $ 244,980.00) = - $ 244,980.00 PW (PW (20%20%) = - $ 213,180.00) = - $ 213,180.00 PW (PW (30%30%) = - $ 193,990.00) = - $ 193,990.00 AW (AW (10%10%) = - $ 39,860.00) = - $ 39,860.00 AW (AW (20%20%) = - $ 50,850.00) = - $ 50,850.00 AW (AW (30%30%) = - $ 62,750.00) = - $ 62,750.00
Present Worth, Annual Worth: IIIPresent Worth, Annual Worth: III
Alternative II:Alternative II:– Gerber S-3200:Gerber S-3200:
PW (PW (10%10%) = - $ 191,928.00) = - $ 191,928.00 PW (PW (20%20%) = - $ 176,701.00) = - $ 176,701.00 PW (PW (30%30%) = - $ 168,114.00) = - $ 168,114.00 AW (AW (10%10%) = - $ 31,235.00) = - $ 31,235.00 AW (AW (20%20%) = - $ 42,147.00) = - $ 42,147.00 AW (AW (30%30%) = - $ 54,379.00) = - $ 54,379.00
Summary:Summary:
-90000
-80000
-70000
-60000
-50000
-40000
-30000
-20000
-10000
0
0% 5% 10% 15% 20% 25% 30% 35%
Gerber GGT-S95 CEI, DSC-3500 Gerber S-3200
Annual Worth
-290000
-270000
-250000
-230000
-210000
-190000
-170000
-150000
0% 5% 10% 15% 20% 25% 30% 35%
Gerber GGT-S95 CEI, DSC-3500 Gerber S-3200
Present Worth
Therefore ChooseGerber S-3200
to Minimize Costs