Scribd Logo
Upload

Welcome to Scribd!

  • Financials: Munters Ec50 Vs Ec52

    Uploaded by

    Bong Cortes
    34 views1 page
    The document compares the Munters EC50 and EC52 cone fan models for use at Cortes Farms in Ormoc City. It analyzes the air delivery, horsepower rating, number of fans needed, electricity costs, savings potential, upfront costs, payback period, internal rate of return, net present value, return on investment, and profitability index of each model over a 10-year period. The EC52 fans require more units but use less electricity, saving around ₱96,745 per year. The incremental upfront cost to switch to EC52 is around ₱221,837 but it has a payback period of just 2.92 years before taxes. Financially

    Original Description:

    EC52 fan specs

    Original Title

    EC52

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document compares the Munters EC50 and EC52 cone fan models for use at Cortes Farms in Ormoc City. It analyzes the air delivery, horsepower rating, number of fans needed, electricity costs, savings potential, upfront costs, payback period, internal rate of return, net present value, return on investment, and profitability index of each model over a 10-year period. The EC52 fans require more units but use less electricity, saving around ₱96,745 per year. The incremental upfront cost to switch to EC52 is around ₱221,837 but it has a payback period of just 2.92 years before taxes. Financially

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    34 views1 page

    Financials: Munters Ec50 Vs Ec52

    Uploaded by

    Bong Cortes
    The document compares the Munters EC50 and EC52 cone fan models for use at Cortes Farms in Ormoc City. It analyzes the air delivery, horsepower rating, number of fans needed, electricity costs, savings potential, upfront costs, payback period, internal rate of return, net present value, return on investment, and profitability index of each model over a 10-year period. The EC52 fans require more units but use less electricity, saving around ₱96,745 per year. The incremental upfront cost to switch to EC52 is around ₱221,837 but it has a payback period of just 2.92 years before taxes. Financially

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    FINANCIALS: MUNTERS EC50 vs EC52

    Saturday, 1 April 2017

    Objective:

    Determine project feasibility of using Munters EC52 Cone Fans to replace Munters EC50
    at Cortes Farms, Ormoc city

    Assumptions:
    Grow Days: 26 Electricity Cost: ₱9.50
    Ave Fan Utilization: 70% Accounting Life: 10
    Grows/year: 9 Interest Rate: 9.0%
    Income Tax: 32.0%

    Specific
    Air Delivery Fan units at
    Munters Fan Model motor rpm hp rating 3
    Performance
    m /hr 3 660 fpm
    m /hr/w
    EC50 (belt drive) 1700 1.5 41,300 37.0 11
    EC52 (belt drive) 1700 1.0 35,100 47.1 13
    note: Air delivery is at 25Pa SP

    At 660 fpm, 9 grows/year


    Fan units at Electricity Electricity Savings/
    Fan Model kwhrs/ grow
    660 fpm Cost/ grow Cost/ year year
    EC50 (belt drive) 11 5,363.2 ₱50,950 ₱458,553 reference
    EC52 (belt drive) 13 4,231.7 ₱40,201 ₱361,808 ₱96,745
    Annual Savings is Php 96745

    EC52 vs EC50 Incremental Cost:


    Fan units at Total Cost for Incremental
    Fan Model Unit Cost
    660 fpm 660 fpm Cost
    EC50 (belt drive) 11 ₱48,902 ₱537,922
    EC52 (belt drive) 13 ₱58,443 ₱759,759 ₱221,837
    Incremental cost to use EC52 instead of EC50 is Php 221837 (investment)

    Financial Analysis:
    Ave. Payback : 2.92 years (before tax)
    Internal Rate of Return : 43.29% (before tax)
    Net Present Value : ₱240,687
    Average ROI : 34.23%
    Profitability Index : 108.50%

    You might also like