The investment question is? Should a farmer invest in and operate a 50,000 bushel grain drying and storage facility? The cost of the facility is $85,000. The economic life is about ten years. The salvage value is expected to be about $13,000. In a partial budgeting framework, one must compare the added cost per year, to the savings of eliminating the elevator charges each year.The elevator charge for drying and storage has averaged $0.55 per bushel the past few years, so the first year savings is expected to be $27,500. The farmer expects that the total elevator charge will go up about $100/yr. The operating costs of the new facility are expected to be $0.30/bu, and the repairs, insurance and taxes are expected to be an additional $800.00 a year. As the facility gets older the repair costs are expected to increase yearly as can be seen in the cost numbers below. While I have given you the costs and savings by year below, you should figure out how they were derived from the above numbers. The real interest rate is assumed to be 2%, inflation is expected to be 2% annually, and the risk factor is expected to be 3%.
SavingsCosts
|
|
|
Year 1
|
27500
|
15800
|
Year 2
|
27600
|
15850
|
Year 3
|
27700
|
15900
|
Year 4
|
27800
|
15950
|
Year 5
|
27900
|
16000
|
Year 6
|
28000
|
16050
|
Year 7
|
28100
|
16100
|
Year 8
|
28200
|
16150
|
Year 9
|
28300
|
16200
|
Year 10
|
28400
|
16250
|
|
|
|
1. Explain how the Year 1 and 2 savings and costs were calculated.
2. Using the Homework 9 NPV Spreadsheet on Angel right under Homework 9, go to Sheet 5 at bottom left, print off andcomplete 0-2 years by hand and turn in with HW.
3 Than using the Homework 9 NPV Spreadsheet (Sheet 4 at bottom left), do the necessary calculations to determine if the farmer should make the investment. Print off and turn in.
4 Explain why the farmer should or should not invest in the facility.
5 Would the answer change if the real interest rate is assumed to be 4%, inflation is expected to be 2% annually, and the risk factor is expected to be 3%. Why? Do a second spreadsheet.