Page 310 - Improving Machinery Reliability

Table 5-10
Financial NPV Without LCC Content h)
00
0
YEW
0 I 1 I 2 I 3 14 I 5 I 6 I 7 I 8 I 9 I10 Ill I12 I13 I14 I15 116 I17 118 I19 120
Anematrve #%ANSI Pump
lcapllal Boo0
cost
!Sav,og. 1 m 1 m lzwo 1- 1 m 1zwo lZMKll2Mo 12wo 12OOO lMD0 12wo 12wo 1- 1- 12003 1 m 1iuoo rm 1m
400
400
409 400
OM] 400
400 400 4cil 400
400 4m 400 400
IDepteuatlon 11600 11600 11w 11600 11600 11600 11600 11600 11- 400 11600 11600 11w 11600 11Wo 11600 11600 11600 11600 11600 11- OM)
4M) 400 400 OM]
jzf;ltXas .4408.44MI4408~-4408-L908~.4408~408-4408~-44M)44~44084408~08.4408~086408~
Tax Pmvirm
IMd Ea& Depeclatim 7192 7192 7192 7192 7192 7192 7192 7192 7192 7192 7192 7192 7192 7192 7192 7192 7192 7192 7192 7192
OM) 400 400 400
4M)
OM] 400 400 4w 4do 400
4w
400
400 4w 400
OM] 400 400
400
tCarhFlmv -8ooo 7592 7592 7592 7592 7592 7592 7592 7592 7592 7592 7592 7592 7592 7592 7592 7592 7592 7592 7592 7592
Orrmun(Fpdors 100 112 135 140 157 176 197 221 248 277 311 348 390 436 489 547 613 687 769 8.61 965
Present Value -BMx3 6779 6052 5404 4825 4308 3846 3034 5666 2738 2444 2183 1949 1740 1553 1387 1238 1106 987 681 787
]Net PresantVabJe) S48.7o81uunQ a 12% dizsovm rate
Altornatiw #24NSI Enhanced Pump
rcaDilai lBMx1 1
Sevinpr 12000 12m 1 m 12000 12m 1x)o 12000 12000 12ooo 12um 12000 12Qoo 12000 12Mo 1m 12000 12000 lxxwl 12000 12m
O e m 9009M)900900#Y)~900900900900900900900900900900soowosaasoo
Profl u4 mer 111W 11100 11100 11100 11100 11100 11100 11100 11100 111W 11100 11103 111W 11100 11106 11100 11100 11100 11103 111W
Tax PrDvism 4218 4218 -4218 4218 4218 4218 42(8 -4218 4218 -4218 -4218 4218 4218 4218 -4218 -4218 -4218 4218 -4218 4218
Net income 6882 6882 6882 6882 6882 6882 6882 6882 6882 6882 6882 6882 6882 6882 6882 6882 6882 8882 6882 6882
Alternative &Do Nothing
ICaptai 0
lCort
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
lTax Pmvrrlon 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
INeI lwms o 0 o 0 a 0 o 0 o 0 o 0 o 0 o 0 o 0 o 0 o 0 o 0 o 0 o 0 o 0 o 0 o 0 o 0 o 0 o 0
0 w s
i ~ ~ - ~ ~ 100 1.12 1.25 1.40 1.57 1.76 1.97 2.21 2.48 2.77 3.11 348 3.90 4.36 4.89 547 6.13 6.67 7.69 8.61 9.65
lMd Back Depteaabon
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
lNet Present Vabm I S . lusuig a 12% dlsCQvl1 rata 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0