Scribd Logo
Upload

Welcome to Scribd!

  • 55 views

    Acquisition Phase For Crane Machine

    Uploaded by

    Farah Arisha
    1) The document compares the acquisition, operation, and end of life costs for three 100-tonne cranes: the Grove GMK 5095, Terex Demag AC100, and Liebherr LM1100-4.1. 2) It provides details on the purchase price, deposit amount, annual repayment cost, annual interest cost over 5 years, annual maintenance costs, annual fuel consumption costs, expected depreciation over 5 years, salvage value, and sunk costs for each crane. 3) The Grove GMK 5095 has the highest purchase price but also the highest expected depreciation, salvage value, and sunk costs at the end of the 5-year

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd

    Acquisition Phase For Crane Machine

    Uploaded by

    Farah Arisha
    55 views5 pages
    1) The document compares the acquisition, operation, and end of life costs for three 100-tonne cranes: the Grove GMK 5095, Terex Demag AC100, and Liebherr LM1100-4.1. 2) It provides details on the purchase price, deposit amount, annual repayment cost, annual interest cost over 5 years, annual maintenance costs, annual fuel consumption costs, expected depreciation over 5 years, salvage value, and sunk costs for each crane. 3) The Grove GMK 5095 has the highest purchase price but also the highest expected depreciation, salvage value, and sunk costs at the end of the 5-year

    Original Title

    ACQUISITION PHASE

    Copyright

    © © All Rights Reserved

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    1) The document compares the acquisition, operation, and end of life costs for three 100-tonne cranes: the Grove GMK 5095, Terex Demag AC100, and Liebherr LM1100-4.1. 2) It provides details on the purchase price, deposit amount, annual repayment cost, annual interest cost over 5 years, annual maintenance costs, annual fuel consumption costs, expected depreciation over 5 years, salvage value, and sunk costs for each crane. 3) The Grove GMK 5095 has the highest purchase price but also the highest expected depreciation, salvage value, and sunk costs at the end of the 5-year

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Download as docx, pdf, or txt
    55 views5 pages

    Acquisition Phase For Crane Machine

    Uploaded by

    Farah Arisha
    1) The document compares the acquisition, operation, and end of life costs for three 100-tonne cranes: the Grove GMK 5095, Terex Demag AC100, and Liebherr LM1100-4.1. 2) It provides details on the purchase price, deposit amount, annual repayment cost, annual interest cost over 5 years, annual maintenance costs, annual fuel consumption costs, expected depreciation over 5 years, salvage value, and sunk costs for each crane. 3) The Grove GMK 5095 has the highest purchase price but also the highest expected depreciation, salvage value, and sunk costs at the end of the 5-year

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Download as docx, pdf, or txt
    of 5

    ACQUISITION PHASE FOR CRANE MACHINE

    Table 1: Price rate for 100 tonne crane

    List of Item Price (RM)


    Grove GMK Terex Demag AC Liebherr LM1100-
    Model
    5095 100 4.1
    Price 2,656,129 1,587,162 1,653,550
    Interest 3.18 3.18 3.18
    2020 (RM)
    Diesel
    1.63

    Table 2: Deposit Cash for 100 tonne Crane

    Grove GMK Terex Demag Liebherr


    Model
    5095 AC 100 LM1100-4.1
    Price (RM) 2,656,129 1,587,162 1,653,550
    Deposit 10% of price
    265,613 158,716 165,355
    (RM)

    Monthly Repaid Cost

    ¿ ( balance 90 %¿ price ×interest × 5 ) +balance 90 % ¿ price ¿


    5 year ×12 month
    Annual repaid cost = monthly repair cost x 12 month

    Table 3: Annual Repaid Cost for 100 tonne Crane

    Grove GMK Terex Demag Liebherr


    Model
    5095 AC 100 LM1100-4.1
    Price 2,656,129 1,587,162 1,653,550
    Deposit 10% of price (RM) 265613 158716 165355
    Balance 90% from price
    2,390,516 1,428,446 1,488,195
    (RM)
    Interest % 3.18 3.18 3.18
    Monthly repaid cost (RM) 46,178 27,593 28,747
    Annual repaid cost (RM) 554,136 331,116 344,964
    Table 4: Annual Interest Cost for Grove GMK 5095

    Amount at
    Interest amount Amount of end
    Year beginning of year
    of year (RM) of year (RM)
    (RM)
    1 2,656,129 84,465 2,740,594
    2 2,740,594 87,151 2,827,745
    3 2,827,745 89,922 2,917,667
    4 2,917,667 92,782 3,010,449
    5 3,010,449 95,732 3,106,181
    Total 14,602,636

    Table 5: Annual Interest Cost for Terex Demag AC 100

    Amount at
    Interest amount Amount of end
    Year beginning of year
    of year (RM) of year (RM)
    (RM)
    1 1,587,162 50,472 1,637,634
    2 1,637,634 52,077 1,689,711
    3 1,689,711 53,733 1,743,444
    4 1,743,444 55,442 1,798,886
    5 1,798,886 57,205 1,856,091
    Total 8,725,766

    Table 5: Annual Interest Cost for Liebherr LM1100-4.1

    Amount at
    Interest amount Amount of end
    Year beginning of year
    of year (RM) of year (RM)
    (RM)
    1 1,653,550 52,583 1,706,133
    2 1,706,133 54,255 1,760,358
    3 1,760,358 55,979 1,816,337
    4 1,816,337 57,760 1,874,097
    5 1,874,097 59,596 1,933,693
    Total 9,090,618

    OPERATION PHASE
    i. Service Cost
    Working Time : 5 days
    Hours : 8 hours per day
    Total working days per year : 260 days (public holiday excluded)
    Total working hour : 2080 hours per year

    Grove GMK Terex Demag Liebherr


    Model
    5095 AC 100 LM1100-4.1
    Maintenance Cost per Month
    6113 4255 6324
    (RM)
    Maintenance Cost Required
    Every 6 Month Every 6 Month Every 6 Month
    (Month)

    Maintenance Cost per Year (RM) 6113 x 6 x 2 4255 x 6 x 2 6324 x 6 x 2


     Total 73356  51,060  75,888 

    ii. Fuel Consumption Diesel

    Grove GMK Terex Demag Liebherr


    Model
    5095 AC 100 LM1100-4.1

    Diesel Consumption (L/hr) 50   25 50.1 

    Operating hour per day 8   8  8

    Operating days per month  24  24  24

    Diesel price/L (RM)  1.63  1.63  1.63

    Diesel Consumption per year


     187,776 93,888  15,679 
    (RM)

    END OF LIFE
    It is decided that the transportation will be sold once the project has done after five years
    which is in 2025

    Sunk Cost

    Price∈2020 ( new )−Price ∈2025(used )


    Percentage of the depreciation= ×100 %
    Price ∈2020 (new)

    SalvageValue after 5 years=Price∈2025 ×(10 0 %−% depreciation)

    Terex Demag AC Liebherr LM 1100-


    Model Grove GMK 5095
    100 4.1

    Price in 2020 (new) RM 2,656,129 RM 1,587,162 RM 1,653,550

    Price in 2025 (used)  RM 1,203,455 RN 655,432  RM 730,340 

    Price in 2025 (used)  RM 1,432,810 RM 520,431  RM 899,500 

    Price in 2025 (used)  RM 900,824 RM 721,344  RM 750,656 

    Average Price in 2025


     RM 1,179,029  RM 632,402 RM  793,499
    (used)

    Depreciation (%)  55.6 60,2  52 

    Price in 2025 (new)  RM 1,179,321 RM 631,690  RM 793,704 

    Salvage Value after 5


     RM 523,613 RM 251,413   RM 380,974
    Years

    Sunk cost RM  1,476808 RM 955,472  RM 859,846 

    SUMMARY
    Grove GMK Terex Demag Liebherr LM
    Model
    5095 AC100 1100-4.1
    10% Deposit P0  RM 265,613 RM 158,716 RM 165,355
    Payment
    Annual Repaid
      Aloan RM 554,136 RM 331,116 RM 344,964
    Cost
    Service Cost
      F service 1 RM 73,356  RM 51,060  RM 75,888 
    Year 1
    Service Cost F service 2  RM 73,356  RM 51,060  RM 75,888 
    Year 2
    Service Cost
      F service 3 RM 73,356  RM 51,060  RM 75,888 
    Year 3
    Service Cost
      F service 4 RM 73,356  RM 51,060  RM 75,888 
    Year 4
    Service Cost
      F service 5 RM 73,356  RM 51,060  RM 75,888 
    Year 5
    Cost of Annual
      Adiesel RM 187,776 RM 93,888  RM 15,679 
    Diesel Usage

    You might also like