In: Finance
Veritas Inc. has decided to acquire a new Hydraulic Excavator. It has three options. Caterpillar: purchase cost of $350,324 and operating costs of $21,964 per year (paid at the end of each year). John Deere: purchase cost of $285,068 and operating costs of $20,274 per year (paid at the end of each year). Volvo: purchase cost of $307,686 and operating costs of $15,767 per year (paid at the end of each year). Assume that Geek Inc. has a budget of $335,929 for this investment and all excavators have a service life of 12 years. Based on the defender-challenger approach and given that the MARR is 9%, reinvestment rate is 11%, and minimum external rate of return is 12%, compute the incremental Benefit-Cost ratio of choosing the best excavator (in economic terms) and then indicate your recommendation as follows: - answer “0” (without the commas) if your recommendation is the Caterpillar; - answer “1” (without the commas) if your recommendation is the John Deere; - write down as your answer the value of the incremental B-C ratio if your recommendation is Volvo. Note: round your answer to two decimal places
Minimum Purchase Cost is of John Deere | |||||
Purchase Cost | $285,068 | ||||
Next Higher Purchase Cost is ofVolvo | |||||
Purchase Cost | $307,686 | ||||
Incremental Purchase Cost of Volvo | $22,618 | (307686-285068) | |||
Pmt | Incremental Annual Benefit of Purchasing Volvo instead of John Deere | $4,507 | (20274-15767) | ||
Rate | Discount Rate =MARR= | 9% | |||
Nper | Number of years of annual benefit | 12 | |||
PV | Present Value of Benefit | $32,273 | |||
(Using PV function of excel) | |||||
Benefit Cost Ratio=32273/22618 | 1.42688959 | ||||
Benefit Cost ratio is higher than 1 | |||||
Challenger Volvo is accepted | |||||
Now Volvo is Compared with Challenger Caterpillar | |||||
Purchase Cost of caterpillar | $350,324 | ||||
Incremental Purchase Cost of Caterpillar | $42,638 | (350324-307686) | |||
Incremental Annual Benefit of Purchasing Caterplillar instead of Volvo is NEGATIVE | |||||
Caterpillar has higher cost than Budget | |||||
Hence, Caterpillar cannot be purchased | |||||
Recommendation: | |||||
Purchase Volvo | |||||
Benefit Cost ratio = | 1.43 | ||||
|