SlideShare a Scribd company logo
1 of 13
Comparing Investments
Using DCF to help with Management
Decisions
The Scenario
• You run an FM Department.
• For maintenance and cleaning of parts of the
building, you need to use a hydraulic lift (aka
cherry picker)
• Is it better to buy or rent?
What does it Cost?
• Hire Costs, say 500 Crowns per week
• Purchase Price, say 100,500 Crowns
• Other Costs:
• Insurance, Maintenance, Fuel.
Other Costs
• Fuel – diesel or electricity. Same whether hire
or rent.
• Maintenance, if we rent, no maintenance
costs to us. If we buy, say 500 Crowns per
year
• Insurance, if we rent, no insurance costs to us.
If we buy, say 200 Crowns per year
Time & Lifetime
• How much will we use it?
– Say 1 week per month
• How long will it last?
– Say 20 years.
COMPOUND INTEREST TABLES
5PER CENT
Yrs Amt of £1
(Amount to which a capital sum will accrue)
PV of £1
(Present Value of a Capital Sum)
Amt of £1 pa
(Amount to which an income stream will accrue at a given rate)
PV of £1 pa
(Present Value of a income or expenditure stream)
Annual Sinking Fund
1 1.050000 0.952381 1.000000 0.952381 1.000000
2 1.102500 0.907029 2.050000 1.859410 0.487805
3 1.157625 0.863838 3.152500 2.723248 0.317209
4 1.215506 0.822702 4.310125 3.545951 0.232012
5 1.276282 0.783526 5.525631 4.329477 0.180975
6 1.340096 0.746215 6.801913 5.075692 0.147017
7 1.407100 0.710681 8.142008 5.786373 0.122820
8 1.477455 0.676839 9.549109 6.463213 0.104722
9 1.551328 0.644609 11.026564 7.107822 0.090690
10 1.628895 0.613913 12.577893 7.721735 0.079505
11 1.710339 0.584679 14.206787 8.306414 0.070389
12 1.795856 0.556837 15.917127 8.863252 0.062825
13 1.885649 0.530321 17.712983 9.393573 0.056456
14 1.979932 0.505068 19.598632 9.898641 0.051024
15 2.078928 0.481017 21.578564 10.379658 0.046342
16 2.182875 0.458112 23.657492 10.837770 0.042270
17 2.292018 0.436297 25.840366 11.274066 0.038699
18 2.406619 0.415521 28.132385 11.689587 0.035546
19 2.526950 0.395734 30.539004 12.085321 0.032745
20 2.653298 0.376889 33.065954 12.462210 0.030243
21 2.785963 0.358942 35.719252 12.821153 0.027996
22 2.925261 0.341850 38.505214 13.163003 0.025971
23 3.071524 0.325571 41.430475 13.488574 0.024137
24 3.225100 0.310068 44.501999 13.798642 0.022471
25 3.386355 0.295303 47.727099 14.093945 0.020952
26 3.555673 0.281241 51.113454 14.375185 0.019564
27 3.733456 0.267848 54.669126 14.643034 0.018292
28 3.920129 0.255094 58.402583 14.898127 0.017123
29 4.116136 0.242946 62.322712 15.141074 0.016046
30 4.321942 0.231377 66.438848 15.372451 0.015051
35 5.516015 0.181290 90.320307 16.374194 0.011072
40 7.039989 0.142046 120.799774 17.159086 0.008278
45 8.985008 0.111297 159.700156 17.774070 0.006262
50 11.467400 0.087204 209.347996 18.255925 0.004777
55 14.635631 0.068326 272.712618 18.633472 0.003667
60 18.679186 0.053536 353.583718 18.929290 0.002828
65 23.839901 0.041946 456.798011 19.161070 0.002189
70 30.426426 0.032866 588.528511 19.342677 0.001699
75 38.832686 0.025752 756.653718 19.484970 0.001322
80 49.561441 0.020177 971.228821 19.596460 0.001030
85 63.254353 0.015809 1245.087069 19.683816 0.000803
90 80.730365 0.012387 1594.607301 19.752262 0.000627
95 103.034676 0.009705 2040.693529 19.805891 0.000490
100 131.501258 0.007604 2610.025157 19.847910 0.000383
Appraisal – Purchase
Purchase Lifetime 20years
Capital Cost K100,500
Insurance K200 pa
Maintenance K500 pa
Annual
Costs K700 pa
PV £1
20years @
5.00% 12.462 K8,723
NPV K109,223
SAY K110,000
Appraisal - Rent
Rent Lifetime Unlimited years
Hire Cost K500 pw
12weeks pa K6,000 pa
PV £1 pa
In perpetuity @
5.00% 19.84
NPV K119,040
Say K120,000
Further Considerations
• What happens after 20 years? Need to buy a
new one.
• Annual Sinking Fund to recover K100,500 in 20
years @ 5% =
• K100,500 * 0.04632 = K4,655 pa
• Might be able to sell the old cherry picker, say
K2,000, in 20 years time
Purchase Lifetime 20years
Capital Cost K100,500
Insurance K200 pa
Maintenance K500 pa
Sinking Fund K4,655 pa
Annual
Costs K5,355pa
PV £1
20years @
5.00% 12.462 K66,734
NPV K167,234
Add
Re-sale Value K2,000
Deferred 20years @
5.00% 0.37689
K754
NPV K167,988
SAY K170,000
More Considerations
• What if we are wrong about how much we will
use the Cherry Picker?
• What if we use it more than 1 week in 4?
– Properties getting older, need more maintenance
– Business expanding, more buildings.
Rent Lifetime Unlimited years
Hire Cost K500pw
18weeks pa K9,000pa
PV £1 pa
In perpetuity @
5.00% 19.84
NPV K178,560
Say K180,000
Allowing for different circumstances
• Create a spreadsheet
– Can apply different models
– Different costs
– Different timescales
– Different rates

More Related Content

What's hot (15)

Upstream (SC37) Summary Report
Upstream (SC37) Summary ReportUpstream (SC37) Summary Report
Upstream (SC37) Summary Report
 
Capital and revenue
Capital and revenueCapital and revenue
Capital and revenue
 
Withdrawl comparisons with age
Withdrawl comparisons with ageWithdrawl comparisons with age
Withdrawl comparisons with age
 
מצגת נוזלי הגוף
מצגת  נוזלי הגוףמצגת  נוזלי הגוף
מצגת נוזלי הגוף
 
Innovative microfinance ltd
Innovative microfinance ltdInnovative microfinance ltd
Innovative microfinance ltd
 
Capex
CapexCapex
Capex
 
Daily derivative report
Daily derivative reportDaily derivative report
Daily derivative report
 
sao_BP73-5. nivelacioni plan
sao_BP73-5. nivelacioni plansao_BP73-5. nivelacioni plan
sao_BP73-5. nivelacioni plan
 
Control Room business and strategic
Control Room business and strategic Control Room business and strategic
Control Room business and strategic
 
SSCosts
SSCostsSSCosts
SSCosts
 
Daily Derivative Report
Daily Derivative ReportDaily Derivative Report
Daily Derivative Report
 
UTP Product Range Rev 04
UTP Product Range Rev 04UTP Product Range Rev 04
UTP Product Range Rev 04
 
CCI POWDER COAT
CCI POWDER COATCCI POWDER COAT
CCI POWDER COAT
 
Impact of leverage on profitability
Impact of leverage on profitabilityImpact of leverage on profitability
Impact of leverage on profitability
 
Daily Derivative Report
Daily Derivative ReportDaily Derivative Report
Daily Derivative Report
 

Similar to Comparing investments the cherry picker

DCF - An explanation of Discounted Cash Flow
DCF - An explanation of Discounted Cash FlowDCF - An explanation of Discounted Cash Flow
DCF - An explanation of Discounted Cash FlowChris Garbett
 
Time Value of Money.pptx
Time Value of Money.pptxTime Value of Money.pptx
Time Value of Money.pptxSonamGulzar
 
ACC206 Week Five ProblemsPlease complete the following 5 exercis.docx
ACC206 Week Five ProblemsPlease complete the following 5 exercis.docxACC206 Week Five ProblemsPlease complete the following 5 exercis.docx
ACC206 Week Five ProblemsPlease complete the following 5 exercis.docxannetnash8266
 
ForldRite Furniture Co : PLANNING TO MEET A SURGE IN DEMAND
ForldRite Furniture Co :  PLANNING TO MEET A SURGE IN DEMANDForldRite Furniture Co :  PLANNING TO MEET A SURGE IN DEMAND
ForldRite Furniture Co : PLANNING TO MEET A SURGE IN DEMANDaliyudhi_h
 
viability-presentation-se-98b.pptx
viability-presentation-se-98b.pptxviability-presentation-se-98b.pptx
viability-presentation-se-98b.pptxSAYKEATTAN
 
Personal Financial Intelligence by Uwamai Igein
Personal Financial Intelligence by Uwamai IgeinPersonal Financial Intelligence by Uwamai Igein
Personal Financial Intelligence by Uwamai Igeinuwade
 
Ee spreadsheet functions and factors
Ee spreadsheet functions and factorsEe spreadsheet functions and factors
Ee spreadsheet functions and factorsjohnjackson319
 
David A. Gantz and Bashar H. Malkawi, The strong will inherit
David A. Gantz and Bashar H. Malkawi, The strong will inheritDavid A. Gantz and Bashar H. Malkawi, The strong will inherit
David A. Gantz and Bashar H. Malkawi, The strong will inheritBashar H. Malkawi
 
Linled In Presentation
Linled In PresentationLinled In Presentation
Linled In PresentationEAMPHP
 
Aminullah assagaf mp2 manajemen proyek
Aminullah assagaf mp2 manajemen proyekAminullah assagaf mp2 manajemen proyek
Aminullah assagaf mp2 manajemen proyekAminullah Assagaf
 
Business Retention; How to extend the lifetime value of your clients
Business Retention; How to extend the lifetime value of your clientsBusiness Retention; How to extend the lifetime value of your clients
Business Retention; How to extend the lifetime value of your clientsDavid Faulkner
 
Lecture slides6; Construction contract financial planning
Lecture slides6; Construction contract financial planningLecture slides6; Construction contract financial planning
Lecture slides6; Construction contract financial planningJB Nartey
 
Aminullah assagaf mp10 manajemen proyek
Aminullah assagaf mp10 manajemen proyekAminullah assagaf mp10 manajemen proyek
Aminullah assagaf mp10 manajemen proyekAminullah Assagaf
 
PV Project Development Pre-Feasibility Financial Model
PV Project Development Pre-Feasibility Financial ModelPV Project Development Pre-Feasibility Financial Model
PV Project Development Pre-Feasibility Financial ModelFadi Maalouf, PMP
 
Club Asteria presentation
Club Asteria presentationClub Asteria presentation
Club Asteria presentationkushpathania
 

Similar to Comparing investments the cherry picker (20)

DCF - An explanation of Discounted Cash Flow
DCF - An explanation of Discounted Cash FlowDCF - An explanation of Discounted Cash Flow
DCF - An explanation of Discounted Cash Flow
 
Time Value of Money.pptx
Time Value of Money.pptxTime Value of Money.pptx
Time Value of Money.pptx
 
ACC206 Week Five ProblemsPlease complete the following 5 exercis.docx
ACC206 Week Five ProblemsPlease complete the following 5 exercis.docxACC206 Week Five ProblemsPlease complete the following 5 exercis.docx
ACC206 Week Five ProblemsPlease complete the following 5 exercis.docx
 
ForldRite Furniture Co : PLANNING TO MEET A SURGE IN DEMAND
ForldRite Furniture Co :  PLANNING TO MEET A SURGE IN DEMANDForldRite Furniture Co :  PLANNING TO MEET A SURGE IN DEMAND
ForldRite Furniture Co : PLANNING TO MEET A SURGE IN DEMAND
 
viability-presentation-se-98b.pptx
viability-presentation-se-98b.pptxviability-presentation-se-98b.pptx
viability-presentation-se-98b.pptx
 
Personal Financial Intelligence by Uwamai Igein
Personal Financial Intelligence by Uwamai IgeinPersonal Financial Intelligence by Uwamai Igein
Personal Financial Intelligence by Uwamai Igein
 
Ee spreadsheet functions and factors
Ee spreadsheet functions and factorsEe spreadsheet functions and factors
Ee spreadsheet functions and factors
 
David A. Gantz and Bashar H. Malkawi, The strong will inherit
David A. Gantz and Bashar H. Malkawi, The strong will inheritDavid A. Gantz and Bashar H. Malkawi, The strong will inherit
David A. Gantz and Bashar H. Malkawi, The strong will inherit
 
Tablasy
TablasyTablasy
Tablasy
 
Linled In Presentation
Linled In PresentationLinled In Presentation
Linled In Presentation
 
CEO Dashboard Template in Excel
CEO Dashboard Template in ExcelCEO Dashboard Template in Excel
CEO Dashboard Template in Excel
 
Aminullah assagaf mp2 manajemen proyek
Aminullah assagaf mp2 manajemen proyekAminullah assagaf mp2 manajemen proyek
Aminullah assagaf mp2 manajemen proyek
 
Business Retention; How to extend the lifetime value of your clients
Business Retention; How to extend the lifetime value of your clientsBusiness Retention; How to extend the lifetime value of your clients
Business Retention; How to extend the lifetime value of your clients
 
Excel Model for Manufacturing Firm
Excel Model for Manufacturing FirmExcel Model for Manufacturing Firm
Excel Model for Manufacturing Firm
 
Lecture slides6; Construction contract financial planning
Lecture slides6; Construction contract financial planningLecture slides6; Construction contract financial planning
Lecture slides6; Construction contract financial planning
 
CFO Dashboard Template in Excel
CFO Dashboard Template in ExcelCFO Dashboard Template in Excel
CFO Dashboard Template in Excel
 
Budgets 2012
Budgets   2012Budgets   2012
Budgets 2012
 
Aminullah assagaf mp10 manajemen proyek
Aminullah assagaf mp10 manajemen proyekAminullah assagaf mp10 manajemen proyek
Aminullah assagaf mp10 manajemen proyek
 
PV Project Development Pre-Feasibility Financial Model
PV Project Development Pre-Feasibility Financial ModelPV Project Development Pre-Feasibility Financial Model
PV Project Development Pre-Feasibility Financial Model
 
Club Asteria presentation
Club Asteria presentationClub Asteria presentation
Club Asteria presentation
 

More from Chris Garbett

IWFM Direct - assessment tips Jan 24.pptx
IWFM Direct - assessment tips Jan 24.pptxIWFM Direct - assessment tips Jan 24.pptx
IWFM Direct - assessment tips Jan 24.pptxChris Garbett
 
CSR and Sustainability Aug 23.pptx
CSR and Sustainability Aug 23.pptxCSR and Sustainability Aug 23.pptx
CSR and Sustainability Aug 23.pptxChris Garbett
 
Pestle analysis in FM
Pestle analysis in FMPestle analysis in FM
Pestle analysis in FMChris Garbett
 
SMART Objective setting in FM
SMART Objective setting in FMSMART Objective setting in FM
SMART Objective setting in FMChris Garbett
 
Developing the FM strategy
Developing the FM strategyDeveloping the FM strategy
Developing the FM strategyChris Garbett
 
Maintenance planning & control
Maintenance planning & controlMaintenance planning & control
Maintenance planning & controlChris Garbett
 
Comparing investments the cherry picker
Comparing investments   the cherry pickerComparing investments   the cherry picker
Comparing investments the cherry pickerChris Garbett
 
Time value of money 2
Time value of money 2Time value of money 2
Time value of money 2Chris Garbett
 
Comparing investments the cherry picker
Comparing investments   the cherry pickerComparing investments   the cherry picker
Comparing investments the cherry pickerChris Garbett
 
Organization Chart Roles & Responsibilities Matrix
Organization Chart Roles & Responsibilities MatrixOrganization Chart Roles & Responsibilities Matrix
Organization Chart Roles & Responsibilities MatrixChris Garbett
 
Organization Chart & Project Responsibilities
Organization Chart & Project ResponsibilitiesOrganization Chart & Project Responsibilities
Organization Chart & Project ResponsibilitiesChris Garbett
 

More from Chris Garbett (17)

IWFM Direct - assessment tips Jan 24.pptx
IWFM Direct - assessment tips Jan 24.pptxIWFM Direct - assessment tips Jan 24.pptx
IWFM Direct - assessment tips Jan 24.pptx
 
Role of FM.ppt
Role of FM.pptRole of FM.ppt
Role of FM.ppt
 
SPACE METRICS.pptx
SPACE METRICS.pptxSPACE METRICS.pptx
SPACE METRICS.pptx
 
CSR and Sustainability Aug 23.pptx
CSR and Sustainability Aug 23.pptxCSR and Sustainability Aug 23.pptx
CSR and Sustainability Aug 23.pptx
 
Pestle analysis in FM
Pestle analysis in FMPestle analysis in FM
Pestle analysis in FM
 
SMART Objective setting in FM
SMART Objective setting in FMSMART Objective setting in FM
SMART Objective setting in FM
 
Developing the FM strategy
Developing the FM strategyDeveloping the FM strategy
Developing the FM strategy
 
RACI in FM
RACI in FMRACI in FM
RACI in FM
 
Property strategy
Property strategy  Property strategy
Property strategy
 
Maintenance planning & control
Maintenance planning & controlMaintenance planning & control
Maintenance planning & control
 
Comparing investments the cherry picker
Comparing investments   the cherry pickerComparing investments   the cherry picker
Comparing investments the cherry picker
 
Time value of money 2
Time value of money 2Time value of money 2
Time value of money 2
 
Time value of money
Time value of moneyTime value of money
Time value of money
 
Comparing investments the cherry picker
Comparing investments   the cherry pickerComparing investments   the cherry picker
Comparing investments the cherry picker
 
Organization Chart Roles & Responsibilities Matrix
Organization Chart Roles & Responsibilities MatrixOrganization Chart Roles & Responsibilities Matrix
Organization Chart Roles & Responsibilities Matrix
 
Organization Chart & Project Responsibilities
Organization Chart & Project ResponsibilitiesOrganization Chart & Project Responsibilities
Organization Chart & Project Responsibilities
 
Lean management
Lean managementLean management
Lean management
 

Recently uploaded

Special Purpose Vehicle (Purpose, Formation & examples)
Special Purpose Vehicle (Purpose, Formation & examples)Special Purpose Vehicle (Purpose, Formation & examples)
Special Purpose Vehicle (Purpose, Formation & examples)linciy03
 
Raising Seed Capital by Steve Schlafman at RRE Ventures
Raising Seed Capital by Steve Schlafman at RRE VenturesRaising Seed Capital by Steve Schlafman at RRE Ventures
Raising Seed Capital by Steve Schlafman at RRE VenturesAlejandro Cremades
 
Meaningful Technology for Humans: How Strategy Helps to Deliver Real Value fo...
Meaningful Technology for Humans: How Strategy Helps to Deliver Real Value fo...Meaningful Technology for Humans: How Strategy Helps to Deliver Real Value fo...
Meaningful Technology for Humans: How Strategy Helps to Deliver Real Value fo...Björn Rohles
 
Stages of Startup Funding - An Explainer
Stages of Startup Funding - An ExplainerStages of Startup Funding - An Explainer
Stages of Startup Funding - An ExplainerAlejandro Cremades
 
Unleash Data Power with EnFuse Solutions' Comprehensive Data Management Servi...
Unleash Data Power with EnFuse Solutions' Comprehensive Data Management Servi...Unleash Data Power with EnFuse Solutions' Comprehensive Data Management Servi...
Unleash Data Power with EnFuse Solutions' Comprehensive Data Management Servi...Rahul Bedi
 
Pitch Deck Teardown: Terra One's $7.5m Seed deck
Pitch Deck Teardown: Terra One's $7.5m Seed deckPitch Deck Teardown: Terra One's $7.5m Seed deck
Pitch Deck Teardown: Terra One's $7.5m Seed deckHajeJanKamps
 
The Inspiring Personality To Watch In 2024.pdf
The Inspiring Personality To Watch In 2024.pdfThe Inspiring Personality To Watch In 2024.pdf
The Inspiring Personality To Watch In 2024.pdfinsightssuccess2
 
New Product Development.kjiy7ggbfdsddggo9lo
New Product Development.kjiy7ggbfdsddggo9loNew Product Development.kjiy7ggbfdsddggo9lo
New Product Development.kjiy7ggbfdsddggo9logalbokkahewagenitash
 
Blinkit: Revolutionizing the On-Demand Grocery Delivery Service.pptx
Blinkit: Revolutionizing the On-Demand Grocery Delivery Service.pptxBlinkit: Revolutionizing the On-Demand Grocery Delivery Service.pptx
Blinkit: Revolutionizing the On-Demand Grocery Delivery Service.pptxSaksham Gupta
 
Powers and Functions of CPCB - The Water Act 1974.pdf
Powers and Functions of CPCB - The Water Act 1974.pdfPowers and Functions of CPCB - The Water Act 1974.pdf
Powers and Functions of CPCB - The Water Act 1974.pdflinciy03
 
Elevate Your Online Presence with SEO Services
Elevate Your Online Presence with SEO ServicesElevate Your Online Presence with SEO Services
Elevate Your Online Presence with SEO ServicesHaseebBashir5
 
Unveiling the Dynamic Gemini_ Personality Traits and Sign Dates.pptx
Unveiling the Dynamic Gemini_ Personality Traits and Sign Dates.pptxUnveiling the Dynamic Gemini_ Personality Traits and Sign Dates.pptx
Unveiling the Dynamic Gemini_ Personality Traits and Sign Dates.pptxmy Pandit
 
Innomantra Viewpoint - Building Moonshots : May-Jun 2024.pdf
Innomantra Viewpoint - Building Moonshots : May-Jun 2024.pdfInnomantra Viewpoint - Building Moonshots : May-Jun 2024.pdf
Innomantra Viewpoint - Building Moonshots : May-Jun 2024.pdfInnomantra
 
HR and Employment law update: May 2024.
HR and Employment law update:  May 2024.HR and Employment law update:  May 2024.
HR and Employment law update: May 2024.FelixPerez547899
 
Team-Spandex-Northern University-CS1035.
Team-Spandex-Northern University-CS1035.Team-Spandex-Northern University-CS1035.
Team-Spandex-Northern University-CS1035.smalmahmud11
 
TriStar Gold Corporate Presentation May 2024
TriStar Gold Corporate Presentation May 2024TriStar Gold Corporate Presentation May 2024
TriStar Gold Corporate Presentation May 2024Adnet Communications
 
Revolutionizing Industries: The Power of Carbon Components
Revolutionizing Industries: The Power of Carbon ComponentsRevolutionizing Industries: The Power of Carbon Components
Revolutionizing Industries: The Power of Carbon ComponentsConnova AG
 
Toyota Kata Coaching for Agile Teams & Transformations
Toyota Kata Coaching for Agile Teams & TransformationsToyota Kata Coaching for Agile Teams & Transformations
Toyota Kata Coaching for Agile Teams & TransformationsStefan Wolpers
 
What is paper chromatography, principal, procedure,types, diagram, advantages...
What is paper chromatography, principal, procedure,types, diagram, advantages...What is paper chromatography, principal, procedure,types, diagram, advantages...
What is paper chromatography, principal, procedure,types, diagram, advantages...srcw2322l101
 
Sedex Members Ethical Trade Audit (SMETA) Measurement Criteria
Sedex Members Ethical Trade Audit (SMETA) Measurement CriteriaSedex Members Ethical Trade Audit (SMETA) Measurement Criteria
Sedex Members Ethical Trade Audit (SMETA) Measurement Criteriamilos639
 

Recently uploaded (20)

Special Purpose Vehicle (Purpose, Formation & examples)
Special Purpose Vehicle (Purpose, Formation & examples)Special Purpose Vehicle (Purpose, Formation & examples)
Special Purpose Vehicle (Purpose, Formation & examples)
 
Raising Seed Capital by Steve Schlafman at RRE Ventures
Raising Seed Capital by Steve Schlafman at RRE VenturesRaising Seed Capital by Steve Schlafman at RRE Ventures
Raising Seed Capital by Steve Schlafman at RRE Ventures
 
Meaningful Technology for Humans: How Strategy Helps to Deliver Real Value fo...
Meaningful Technology for Humans: How Strategy Helps to Deliver Real Value fo...Meaningful Technology for Humans: How Strategy Helps to Deliver Real Value fo...
Meaningful Technology for Humans: How Strategy Helps to Deliver Real Value fo...
 
Stages of Startup Funding - An Explainer
Stages of Startup Funding - An ExplainerStages of Startup Funding - An Explainer
Stages of Startup Funding - An Explainer
 
Unleash Data Power with EnFuse Solutions' Comprehensive Data Management Servi...
Unleash Data Power with EnFuse Solutions' Comprehensive Data Management Servi...Unleash Data Power with EnFuse Solutions' Comprehensive Data Management Servi...
Unleash Data Power with EnFuse Solutions' Comprehensive Data Management Servi...
 
Pitch Deck Teardown: Terra One's $7.5m Seed deck
Pitch Deck Teardown: Terra One's $7.5m Seed deckPitch Deck Teardown: Terra One's $7.5m Seed deck
Pitch Deck Teardown: Terra One's $7.5m Seed deck
 
The Inspiring Personality To Watch In 2024.pdf
The Inspiring Personality To Watch In 2024.pdfThe Inspiring Personality To Watch In 2024.pdf
The Inspiring Personality To Watch In 2024.pdf
 
New Product Development.kjiy7ggbfdsddggo9lo
New Product Development.kjiy7ggbfdsddggo9loNew Product Development.kjiy7ggbfdsddggo9lo
New Product Development.kjiy7ggbfdsddggo9lo
 
Blinkit: Revolutionizing the On-Demand Grocery Delivery Service.pptx
Blinkit: Revolutionizing the On-Demand Grocery Delivery Service.pptxBlinkit: Revolutionizing the On-Demand Grocery Delivery Service.pptx
Blinkit: Revolutionizing the On-Demand Grocery Delivery Service.pptx
 
Powers and Functions of CPCB - The Water Act 1974.pdf
Powers and Functions of CPCB - The Water Act 1974.pdfPowers and Functions of CPCB - The Water Act 1974.pdf
Powers and Functions of CPCB - The Water Act 1974.pdf
 
Elevate Your Online Presence with SEO Services
Elevate Your Online Presence with SEO ServicesElevate Your Online Presence with SEO Services
Elevate Your Online Presence with SEO Services
 
Unveiling the Dynamic Gemini_ Personality Traits and Sign Dates.pptx
Unveiling the Dynamic Gemini_ Personality Traits and Sign Dates.pptxUnveiling the Dynamic Gemini_ Personality Traits and Sign Dates.pptx
Unveiling the Dynamic Gemini_ Personality Traits and Sign Dates.pptx
 
Innomantra Viewpoint - Building Moonshots : May-Jun 2024.pdf
Innomantra Viewpoint - Building Moonshots : May-Jun 2024.pdfInnomantra Viewpoint - Building Moonshots : May-Jun 2024.pdf
Innomantra Viewpoint - Building Moonshots : May-Jun 2024.pdf
 
HR and Employment law update: May 2024.
HR and Employment law update:  May 2024.HR and Employment law update:  May 2024.
HR and Employment law update: May 2024.
 
Team-Spandex-Northern University-CS1035.
Team-Spandex-Northern University-CS1035.Team-Spandex-Northern University-CS1035.
Team-Spandex-Northern University-CS1035.
 
TriStar Gold Corporate Presentation May 2024
TriStar Gold Corporate Presentation May 2024TriStar Gold Corporate Presentation May 2024
TriStar Gold Corporate Presentation May 2024
 
Revolutionizing Industries: The Power of Carbon Components
Revolutionizing Industries: The Power of Carbon ComponentsRevolutionizing Industries: The Power of Carbon Components
Revolutionizing Industries: The Power of Carbon Components
 
Toyota Kata Coaching for Agile Teams & Transformations
Toyota Kata Coaching for Agile Teams & TransformationsToyota Kata Coaching for Agile Teams & Transformations
Toyota Kata Coaching for Agile Teams & Transformations
 
What is paper chromatography, principal, procedure,types, diagram, advantages...
What is paper chromatography, principal, procedure,types, diagram, advantages...What is paper chromatography, principal, procedure,types, diagram, advantages...
What is paper chromatography, principal, procedure,types, diagram, advantages...
 
Sedex Members Ethical Trade Audit (SMETA) Measurement Criteria
Sedex Members Ethical Trade Audit (SMETA) Measurement CriteriaSedex Members Ethical Trade Audit (SMETA) Measurement Criteria
Sedex Members Ethical Trade Audit (SMETA) Measurement Criteria
 

Comparing investments the cherry picker

  • 1. Comparing Investments Using DCF to help with Management Decisions
  • 2. The Scenario • You run an FM Department. • For maintenance and cleaning of parts of the building, you need to use a hydraulic lift (aka cherry picker) • Is it better to buy or rent?
  • 3. What does it Cost? • Hire Costs, say 500 Crowns per week • Purchase Price, say 100,500 Crowns • Other Costs: • Insurance, Maintenance, Fuel.
  • 4. Other Costs • Fuel – diesel or electricity. Same whether hire or rent. • Maintenance, if we rent, no maintenance costs to us. If we buy, say 500 Crowns per year • Insurance, if we rent, no insurance costs to us. If we buy, say 200 Crowns per year
  • 5. Time & Lifetime • How much will we use it? – Say 1 week per month • How long will it last? – Say 20 years.
  • 6. COMPOUND INTEREST TABLES 5PER CENT Yrs Amt of £1 (Amount to which a capital sum will accrue) PV of £1 (Present Value of a Capital Sum) Amt of £1 pa (Amount to which an income stream will accrue at a given rate) PV of £1 pa (Present Value of a income or expenditure stream) Annual Sinking Fund 1 1.050000 0.952381 1.000000 0.952381 1.000000 2 1.102500 0.907029 2.050000 1.859410 0.487805 3 1.157625 0.863838 3.152500 2.723248 0.317209 4 1.215506 0.822702 4.310125 3.545951 0.232012 5 1.276282 0.783526 5.525631 4.329477 0.180975 6 1.340096 0.746215 6.801913 5.075692 0.147017 7 1.407100 0.710681 8.142008 5.786373 0.122820 8 1.477455 0.676839 9.549109 6.463213 0.104722 9 1.551328 0.644609 11.026564 7.107822 0.090690 10 1.628895 0.613913 12.577893 7.721735 0.079505 11 1.710339 0.584679 14.206787 8.306414 0.070389 12 1.795856 0.556837 15.917127 8.863252 0.062825 13 1.885649 0.530321 17.712983 9.393573 0.056456 14 1.979932 0.505068 19.598632 9.898641 0.051024 15 2.078928 0.481017 21.578564 10.379658 0.046342 16 2.182875 0.458112 23.657492 10.837770 0.042270 17 2.292018 0.436297 25.840366 11.274066 0.038699 18 2.406619 0.415521 28.132385 11.689587 0.035546 19 2.526950 0.395734 30.539004 12.085321 0.032745 20 2.653298 0.376889 33.065954 12.462210 0.030243 21 2.785963 0.358942 35.719252 12.821153 0.027996 22 2.925261 0.341850 38.505214 13.163003 0.025971 23 3.071524 0.325571 41.430475 13.488574 0.024137 24 3.225100 0.310068 44.501999 13.798642 0.022471 25 3.386355 0.295303 47.727099 14.093945 0.020952 26 3.555673 0.281241 51.113454 14.375185 0.019564 27 3.733456 0.267848 54.669126 14.643034 0.018292 28 3.920129 0.255094 58.402583 14.898127 0.017123 29 4.116136 0.242946 62.322712 15.141074 0.016046 30 4.321942 0.231377 66.438848 15.372451 0.015051 35 5.516015 0.181290 90.320307 16.374194 0.011072 40 7.039989 0.142046 120.799774 17.159086 0.008278 45 8.985008 0.111297 159.700156 17.774070 0.006262 50 11.467400 0.087204 209.347996 18.255925 0.004777 55 14.635631 0.068326 272.712618 18.633472 0.003667 60 18.679186 0.053536 353.583718 18.929290 0.002828 65 23.839901 0.041946 456.798011 19.161070 0.002189 70 30.426426 0.032866 588.528511 19.342677 0.001699 75 38.832686 0.025752 756.653718 19.484970 0.001322 80 49.561441 0.020177 971.228821 19.596460 0.001030 85 63.254353 0.015809 1245.087069 19.683816 0.000803 90 80.730365 0.012387 1594.607301 19.752262 0.000627 95 103.034676 0.009705 2040.693529 19.805891 0.000490 100 131.501258 0.007604 2610.025157 19.847910 0.000383
  • 7. Appraisal – Purchase Purchase Lifetime 20years Capital Cost K100,500 Insurance K200 pa Maintenance K500 pa Annual Costs K700 pa PV £1 20years @ 5.00% 12.462 K8,723 NPV K109,223 SAY K110,000
  • 8. Appraisal - Rent Rent Lifetime Unlimited years Hire Cost K500 pw 12weeks pa K6,000 pa PV £1 pa In perpetuity @ 5.00% 19.84 NPV K119,040 Say K120,000
  • 9. Further Considerations • What happens after 20 years? Need to buy a new one. • Annual Sinking Fund to recover K100,500 in 20 years @ 5% = • K100,500 * 0.04632 = K4,655 pa • Might be able to sell the old cherry picker, say K2,000, in 20 years time
  • 10. Purchase Lifetime 20years Capital Cost K100,500 Insurance K200 pa Maintenance K500 pa Sinking Fund K4,655 pa Annual Costs K5,355pa PV £1 20years @ 5.00% 12.462 K66,734 NPV K167,234 Add Re-sale Value K2,000 Deferred 20years @ 5.00% 0.37689 K754 NPV K167,988 SAY K170,000
  • 11. More Considerations • What if we are wrong about how much we will use the Cherry Picker? • What if we use it more than 1 week in 4? – Properties getting older, need more maintenance – Business expanding, more buildings.
  • 12. Rent Lifetime Unlimited years Hire Cost K500pw 18weeks pa K9,000pa PV £1 pa In perpetuity @ 5.00% 19.84 NPV K178,560 Say K180,000
  • 13. Allowing for different circumstances • Create a spreadsheet – Can apply different models – Different costs – Different timescales – Different rates