In: Finance
can you detail explain how solved: "is just to practice" and make sure I have same answer
You are deputy chief of the Space Federation Force (SFF), which means you do whatever the chief of the SFF says. She says you evaluate at 10% per year unless told otherwise.
Space Fuel Inc. is considering establishing a new propellant depot to provide space vehicles a refueling point in their trek to Mars. If placed in a LaGrange point, the depot could save $50,000K annually. The depot can be constructed for $200,000K today and will be used for a period of 10 years. It has a salvage value of $10,000K at the end of its useful life. The new depot will require an annual maintenance cost of $9,000K. Capital financing is available at _6__% per quater compounded <any value>
The cost of purchasing the new depot as of today is 200,000K .
If the deposit is purchased by taking capital financing is as below:
Particulars | Amount |
Savings | 50,000 |
Depreciation (Note-1) | -19,000 |
Annual Maintainence cost | -9,000 |
Cost of capital (Note-2) | -52,480 |
Total cost per annum | -30,480 |
Annuity @ 10% p.a (Note - 3) | 6.144567106 |
Total cash outflow at end of 10th year | -1,87,286.41 |
Salvage Value at the end of year 10 | 10000 |
Total cash outflow if capital financing obtained | -1,77,286.41 |
Total cashflow if principal amount paid on day one | -2,00,000 |
Net Savings | 22,713.29 |
Note-1:
Particulars | Amount |
Cost of depot | 2,00,000.00 |
Salvage value | 10000 |
Total life | 10 |
Depreciation | 19000 |
Note-2:
Compound Interest: | |
Quarter -1 | 1.0600 |
Quarter -2 | 1.1236 |
Quarter -3 | 1.1910 |
Quarter -4 | 1.2624 |
Principal | 200000 |
Annual Interest rate | 26.24% |
Interest cost | 52480 |
Note - 3:
Annuity @ 10% p.a | |
Year -1 | 0.91 |
Year -2 | 0.83 |
Year -3 | 0.75 |
Year -4 | 0.68 |
Year -5 | 0.62 |
Year -6 | 0.56 |
Year -7 | 0.51 |
Year -8 | 0.47 |
Year -9 | 0.42 |
Year -10 | 0.39 |
Total | 6.14 |