In: Economics
Five mutually exclusive cost alternatives that have infinite lives are under consideration for decreasing the fruit-bruising rates of a thin skin-fruit grading and packing operation (peaches, pears, apricots, etc.). The initial costs and cash flows of each alternative are available. If the MARR is 15% per year, the one alternative to select is:
Alternative | A | B | C | D | E |
Initial cost, $ | −15,000 | −12,000 | −9,000 | −14,000 | −11,000 |
Cash flow, $ per year |
−300 | −900 | −1400 | −700 | −1000 |
A |
||
B |
||
D |
||
E |
Present Worth method is being used to select the best alternative.
Alternative A -
Initial cost = $ -15,000
Cash flow per year = $ -300
MARR = 15%
Useful life = Infinity
Calculate the present worth of Alternative A -
PW = Initial cost + cash flow (P/A, i, n)
PW = -15,000 - 300(P/A, 15%, )
PW = -15,000 - (300 * (1/0.15))
PW = -15,000 - 1,999.98
PW = -16,999.98
The Present Worth of Alternative A is $ -16,999.98
Alternative B -
Initial cost = $ -12,000
Cash flow per year = $ -900
MARR = 15%
Useful life = Infinity
Calculate the present worth of Alternative B -
PW = Initial cost + cash flow (P/A, i, n)
PW = -12,000 - 900(P/A, 15%, )
PW = -12,000 - (900 * (1/0.15))
PW = -12,000 - 5,999.94
PW = -17,999.94
The Present Worth of Alternative B is $ -17,999.94
Alternative C -
Initial cost = $ -9,000
Cash flow per year = $ -1,400
MARR = 15%
Useful life = Infinity
Calculate the present worth of Alternative C -
PW = Initial cost + cash flow (P/A, i, n)
PW = -9,000 - 1,400(P/A, 15%, )
PW = -9,000 - (1,400 * (1/0.15))
PW = -9,000 - 9,333.24
PW = -18,333.24
The Present Worth of Alternative C is $ -18,333.24
Alternative D -
Initial cost = $ -14,000
Cash flow per year = $ -700
MARR = 15%
Useful life = Infinity
Calculate the present worth of Alternative D -
PW = Initial cost + cash flow (P/A, i, n)
PW = -14,000 - 700(P/A, 15%, )
PW = -14,000 - (700 * (1/0.15))
PW = -14,000 - 4,666.62
PW = -18,666.62
The Present Worth of Alternative D is $ -18,666.62
Alternative E -
Initial cost = $ -11,000
Cash flow per year = $ -1,000
MARR = 15%
Useful life = Infinity
Calculate the present worth of Alternative E -
PW = Initial cost + cash flow (P/A, i, n)
PW = -11,000 - 1000(P/A, 15%, )
PW = -11,000 - (1000 * (1/0.15))
PW = -11,000 - 6,666.6
PW = -17,666.6
The Present Worth of Alternative E is $ -17,666.6
The present worth of Alternative A is numerically higher.
So, based on present worth analysis, Alternative A should be selected.