Question

In: Finance

OPTION 1: The initial purchase price of the machine is $30,000. The salvage value at the...

OPTION 1: The initial purchase price of the machine is $30,000. The salvage value at the end of the useful life will be $4,000. Maintenance costs are $2,000 for the first year and are estimated to increase by $200 per year. OPTION 2: The machine is leased for an initial payment of $2,000 plus annual payments of $3,500. There is no salvage value. Annual maintenance cost is $10,000. Put down the present value of each of the items specified for each machinery option in the table below. Assume an interest rate of 6% and a useful lifetime of 8 years. Show your calculations in the spaces below the table.

a.) Please show the steps.

                                                       Present Value (PV) of Item

Option 1

Option 2

PV of Purchase/Lease

PV of Salvage Value

PV of Maintenance

Total PV

b.) What is the annual equivalent cost of capital (capital recovery), over the 8-year lifetime, for the machine with the lowest present value calculated in the above table?

c.) What is the amount of money that you should invest now if you want to receive payments of $1,000 at the end of each year for ten years with the receipt of the first payment starting three years from now? Assume interest rate is 5% compounded annually.

d.) Provide explanation on your calculation in part c(i). Include in your explanation the specific type of cash flow given and the reason of why you have to derive the present or future equivalent value at various time points.

Solutions

Expert Solution

Present Value(PV) of Cash Flow:
(Cash Flow)/((1+i)^N)
i=interest rate=6%=0.06 , N=Year of cash flow
N Year 1 2 3 4 5 6 7 8
A Maintenance Cost Option1 $2,000 $2,200 $2,400 $2,600 $2,800 $3,000 $3,200 $3,400 SUM
B=A/(1.06^N) Present Value $1,887 $1,958 $2,015 $2,059 $2,092 $2,115 $2,128 $2,133 $16,388
(OPTION 1) Present Value of Maintenance Cost $16,388
PV of Salvage Value=4000/(1.06^8) $2,510
0
CASH FLOW OF OPTION-2 (LEASING)
N Year 0 1 2 3 4 5 6 7 8
C Annual Leasing Cost $2,000 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 SUM
D=C/(1.06^N) Present Value $2,000 $3,302 $3,115 $2,939 $2,772 $2,615 $2,467 $2,328 $2,196 $23,734
Present Value of Lease $23,734
N Year 1 2 3 4 5 6 7 8
E Maintenance Cost Option2(Lease) $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 SUM
F=E/(1.06^N) Present Value $9,434 $8,900 $8,396 $7,921 $7,473 $7,050 $6,651 $6,274 $62,098
(OPTION 2) Present Value of Maintenance Cost $62,098
                                                     Present Value (PV) of Item
Option 1(Purchase) Option 2(Lease)
PV of Purchase/Lease $30,000 $23,734
PV of Salvage Value $2,510 $0
PV of Maintenance $16,388 $62,098
Total PV $48,898 $85,832
b Annual Equivalent Cost $7,874.26 (Using PMT function of excel with Rate=6%, Nper=8,Pv=-48898)
c
Rate Interest Rate 5%
Nper Number of years 10
Pmt Annual Payment $1,000
PV Amount of money to invest $7,721.73 (Using PV function of excel with Rate=5%, Nper=10,Pmt=-1000)

Related Solutions

(i) The followings show two machinery options. OPTION 1: The initial purchase price of the machine...
(i) The followings show two machinery options. OPTION 1: The initial purchase price of the machine is $30,000. The salvage value at the end of the useful life will be $4,000. Maintenance costs are $2,000 for the first year and are estimated to increase by $200 per year. OPTION 2: The machine is leased for an initial payment of $2,000 plus annual payments of $3,500. There is no salvage value. Annual maintenance cost is $10,000. Put down the present value...
A machine cost $30,000 initially and has no salvage value. The O&M costs in year 1...
A machine cost $30,000 initially and has no salvage value. The O&M costs in year 1 were $10,000 and have been increasing by $2,000 from year 2. The minimum cost life of this machine for a MARR of 10 %. (show your solution) A. 4 years B. 2 years C. 6 years D. None of above
Polycorp is considering the purchase of a machine for $600,000. The salvage value at the end...
Polycorp is considering the purchase of a machine for $600,000. The salvage value at the end of its three-year life is $100,000. Annual cash operating revenues are $700,000, $600,000 and $550,000 in years 1, 2 and 3, and cash expenses (before interest) are $300,000, $250,000 and $200,000 respectively. The machine will be depreciated for tax purposes using straight-line depreciation of 25% per year. Assume a corporate tax rate of 30% (tax is paid in the year the income is earned)....
Machine A has an initial cost of $19,500 and a salvage value of $7500 (today's value)...
Machine A has an initial cost of $19,500 and a salvage value of $7500 (today's value) at the end of its 12 year life. Machine B has an initial cost of $17,900 and a salvage value of $2300 (today's value) at the end of it's 6 year life. Inflation is 3.9%                                           Don’t forget, we will need to increase the costs and salvage values by inflation for any transaction other than year 0.                                              The company uses a MARR rate of 14%                                            ...
Consider a machine that has an initial cost of $126,000 and an estimated salvage value of...
Consider a machine that has an initial cost of $126,000 and an estimated salvage value of $27,000. After some analysis we conclude that this machine will have O&M costs of $1,850 per year but based on the faulty nature of this machine we will have to incur in major maintenance costs at the end of year 3 and 6. During year 3 we expect to pay $14,000 and for year we estimate a $16,500. The machine will have a useful...
A company ,purchases a new machine with an initial cost of $15,000 and a salvage value...
A company ,purchases a new machine with an initial cost of $15,000 and a salvage value of $1,800. Net revenues in year 1 are $ 8,000,$8,150 in year 2, and increase by $150 each year the following eight years. Use a MARR of 12% . a. What is the annual worth ? b. Determine the IRR of this machine please show detailed and clear solution with or without using EXCEL.  thank you
For a capital lease with no salvage value or bargain purchase option, the amount recorded initially...
For a capital lease with no salvage value or bargain purchase option, the amount recorded initially by the lessee as the leased asset should normally: Select one: a. Exceed the total of the minimum lease payments. b. Exceed the present value of the minimum lease payments at the beginning of the lease. c. Equal the total of the minimum lease payments. d. Equal the present value of the minimum lease payments at the beginning of the lease.
A machine with an initial purchase price of $29100 has a useful life of 10 years....
A machine with an initial purchase price of $29100 has a useful life of 10 years. The usage of this machine is forecasted to bring us the savings in the table below. At an interest rate of 0% how many years will it take to payback the investment? Year 1 2 3 4 5 6 7 8 9 10 Savings, $ 7000 9000 5000 3000 4000 6000 5000 6000 4000 7000 1-2 years 2-3 years 3-4 years 4-5 years 5-6...
Equipment was purchase on April 1, 2013 with no salvage value for $308,000. It is being...
Equipment was purchase on April 1, 2013 with no salvage value for $308,000. It is being depreciated over 7 years. Prepare a straight-line depreciation shcedule and a double-declining depreciation schedule.
company purchase a machine costing $100,000 for 5years without salvage value. using straight line method and...
company purchase a machine costing $100,000 for 5years without salvage value. using straight line method and double declining method macrs Daniels company purchased a machine costing $100,000 for 5 years useful life without salvage value. suing straight line and double declining method macrs
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT