In: Finance
Equipment that is purchased for $12,000 now is expected to be sold after ten years for $2,000. The estimated maintenance is $1,000 for the first year, but it is expected to increase $200 each year thereafter. The effective annual interest rate is 10%.
6. The present worth is most nearly:
(A) $16,000 (B) $17,000 (C) $21,000 (D) $22,000
7. The annual cost is most nearly: (A) $1,100
(B) $2,200 (C) $3,600 (D) $3,700
- Initial Purchase Price = $12,000
Estimated maintenance expenses in year 1 is $1000 which is expected to increase by $200 each year thereafter, Like $1200 in year 2, $1400 in year 3 and so on.
Salavge Value in year 10 = $2000
Cashflow in Year 10 = Maintenance expenses in year 10 - Salvage Value = $2800 - $2000
= $800
Calculating the Present Value of the Equipment cost today:-
Year | Cash Flow of Equipment ($) | PV Factor @10% | Present Value of Equipment ($) |
0 | 12,000.00 | 1.00000 | 12,000.00 |
1 | 1,000.00 | 0.90909 | 909.09 |
2 | 1,200.00 | 0.82645 | 991.74 |
3 | 1,400.00 | 0.75131 | 1,051.84 |
4 | 1,600.00 | 0.68301 | 1,092.82 |
5 | 1,800.00 | 0.62092 | 1,117.66 |
6 | 2,000.00 | 0.56447 | 1,128.95 |
7 | 2,200.00 | 0.51316 | 1,128.95 |
8 | 2,400.00 | 0.46651 | 1,119.62 |
9 | 2,600.00 | 0.42410 | 1,102.65 |
10 | 800.00 | 0.38554 | 308.43 |
21,951.75 |
So, The present worth is most nearly is $22,000
Option D
Note- PV Factor@10% can be taken from PVAF Table or calculated using this formula which is = 1/(1+0.10)^n
where, n = Respective year.
For example, PV Factor@10% of 2nd year = 1/(1+0.10)^2 = 1/1.21 = 0.82645
2) calculating the Equivalent Annual Cost(EAC) of equipment:-
where, r = Interest rate = 10%
NPV = $21,951.75
n = no of years = 10 years
EAC = $3572.55
So, annual cost is most nearly is $3600
Option C
If you need any clarification, you can ask in comments.
If you like my answer, then please up-vote as it will be motivating