In: Finance
Bruno's is analyzing two machines to determine which one it should purchase. The company requires a rate of return of 14.6 percent and uses straight-line depreciation to a zero book value over a machine's life. Ignore bonus depreciation and taxes. Machine A has a cost of $318,000, annual operating costs of $8,700, and a life of 3 years. Machine B costs $247,000, has annual operating costs of $9,300, and a life of 2 years. Whichever machine is purchased will be replaced at the end of its useful life. Which machine should Bruno's purchase and why?
Machine A; because it will save the company about $13,406 a year
Machine A; because it will save the company about $18,100 a year
Machine B; because it will save the company about $16,510 a year
Machine B; because it will save the company about $11,609 a year
Machine B; because it will save the company about $13,406 a year
Equate Annual COst = PV of Cash Outflow / PVAF (r%, n)
Machine A:
Year | CF | PVF @14.6% | Disc CF |
0 | $ 3,18,000.00 | 1.0000 | $ 3,18,000.00 |
1 | $ 8,700.00 | 0.8726 | $ 7,591.62 |
2 | $ 8,700.00 | 0.7614 | $ 6,624.45 |
3 | $ 8,700.00 | 0.6644 | $ 5,780.50 |
PV of Cash Outflow | $3,37,996.58 | ||
PVAF(14.6%,3) | 2.2985 | ||
PV of Cash Outflow | $1,47,053.69 |
Machine B:
Year | CF | PVF @14.6% | Disc CF |
0 | $ 2,47,000.00 | 1.0000 | $ 2,47,000.00 |
1 | $ 9,300.00 | 0.8726 | $ 8,115.18 |
2 | $ 9,300.00 | 0.7614 | $ 7,081.31 |
PV of Cash Outflow | $2,62,196.49 | ||
PVAF(14.6%,2) | 1.6340 | ||
PV of Cash Outflow | $1,60,459.86 |
Machine A is selected as it is having Lesser cost by $ 13,406.17 ( 160,459.86 - 147,053.69 )
Option A is selected.