In: Finance
Fishnet is analyzing two machines to determine which one it should purchase. Whichever machine is purchased will be replaced at the end of its useful life. The company requires a 13 percent rate of return and uses straight-line depreciation to a zero book value over the life of the machine. Machine A has a cost of $405,000, annual operating costs of $25,000, and a 3-year life. Machine B costs $313,000, has annual operating costs of $28,000, and a 2-year life. The firm currently pays no taxes. Which machine should be purchased and why?
Here, the both Machines have different useful lives and therefore, the decision can be made on the basis of Equivalent Annual Annuity (EAA)
MACHINE - A
Year |
Annual Operating Costs ($) |
Present Value Factor at 13% |
Present Value of Annual Operating Costs ($) |
1 |
-25,000 |
0.88496 |
-22,123.89 |
2 |
-25,000 |
0.78315 |
-19,578.67 |
3 |
-25,000 |
0.69305 |
-17,326.25 |
TOTAL |
2.36115 |
-59,028.81 |
|
Net Present Value (NPV) = Present Value of annual cash inflows – Initial Investment
= -$59,028.81 - $405,000
= -$4,64,028.81 (Negative NPV)
Equivalent Annual Annuity (EAA) – MACHINE – A = Net Present Value / (PVIFA 13%, 3 Year)
= -$4,64,028.81 / 2.36115
= -$1,96,526.40
MACHINE - B
Year |
Annual Operating Costs ($) |
Present Value Factor at 13% |
Present Value of Annual Operating Costs ($) |
1 |
-28,000 |
0.88496 |
-24,778.76 |
2 |
-28,000 |
0.78315 |
-21,928.11 |
TOTAL |
1.66810 |
-46,706.87 |
|
Net Present Value (NPV) = Present Value of annual cash inflows – Initial Investment
= -$46,706.87 - $313,000
= -$3,59,706.87 (Negative NPV)
Equivalent Annual Annuity (EAA) – MACHINE – B = Net Present Value / (PVIFA 13%, 2 Year)
= -$3,59,706.87 / 1.66810
= -$2,15,638.36
DECISION
The Fishnet should purchase “MACHINE A”, since the Equivalent Annual Annuity of MACHINE A (-$1,96,526.40) is less than the Equivalent Annual Annuity of MACHINE B (-$2,15,638.36)