HO4-Case1-ValueModel+CompetitorBids

HO4-Case1-ValueModel+CompetitorBids - The S.S. Kuniang...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
The S.S. Kuniang Financial Analysis Spreadsheet Discount Rate 7.00% Dry Dock Days 25 Current Year 1981 Delivery Year 1984 Coal Shipped (tons/yr) 875,000 Time Horizon (years) 25 GD-II Kuniang Kuniang UABC Charter without with self-unloader self-unloader Daily Costs ($/day) Daily Costs 18,670 23,000 24,300 Allocated Fixed Costs 2,400 2,400 2,700 Cost/ton Total Daily Costs 21,070 25,400 27,000 7.75 Performance Data Lifetime 25 15 15 25 Capacity (tons of coal) 36,250 45,750 40,000 Round Trip (days) Coal 5.15 8.18 5.39 Grain 79 90 84 Scrap Value ($) (at end of lifetime) 3,000,000 3,000,000 3,000,000 0 Revenue per Trip ($/trip) Rev/ton Coal 304,500 329,400 336,000 8.0 Grain 2,540,000 3,570,000 2,800,000 Calculations Average Number of Trips per Year Coal 21.88 Grain Annual Revenue (millions) Coal 7.4 Grain Annual Cost (millions) 8.6 Annual Profit (millions) Present Value (1981 $MM) 40.7116 Value in Delivery Year 89.3 During Service Life 54.3 UABC After Service Life 0.0 0.0 Scrap Value 0.6 0
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 3

HO4-Case1-ValueModel+CompetitorBids - The S.S. Kuniang...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online