In: Accounting
"A special-purpose turnkey stamping machine was purchased four years ago for $24,000. It was estimated at that time that this machine would have a life of 10 years, a salvage value of $2,000, and a removal cost of $700. These estimates are still good. The machine has annual operating costs of $2,600. A new machine that is more efficient will reduce the operating costs to $1200, but it will require an investment of $24,000 plus $1,900 for installation. The life of the new machine is estimated to be 12 years, a salvage of $2,000, and a removal cost of $700. An offer of $4,400 has been made for the old machine, and the purchaser is willing to pay for removal of the machine. Find the ANNUAL EQUIVALENT COST of the preferred alternative (replacing or continuing with the present machine). The firm`s interest rate is 10% for any project justification. Ignore the effect of taxes and depreciation."
Answer between 3408.0 and 3476.0
OLD MACHINE | ||||
PV Factor | ||||
Intial Cost | 24000 | 1 | 24000 | |
Annual Operating Cost | 2600 | 6.14457 | 15975.88 | |
1 | 2600 | 0.90909 | 2363.634 | |
2 | 2600 | 0.82645 | 2148.77 | |
3 | 2600 | 0.75131 | 1953.406 | |
4 | 2600 | 0.68301 | 1775.826 | |
5 | 2600 | 0.62092 | 1614.392 | |
6 | 2600 | 0.56447 | 1467.622 | |
7 | 2600 | 0.51316 | 1334.216 | |
8 | 2600 | 0.46651 | 1212.926 | |
9 | 2600 | 0.4241 | 1102.66 | |
10 | 2600 | 0.38554 | 1002.404 | 15975.86 |
Residual Value (2000-700) | -1300 | 0.38554 | -501.202 | |
Present Value of total cost | 39474.65 | |||
PVAF, 10%, 10 years | 6.14457 | |||
ANNUAL EQUIVALENT COST | 6424.315 |
NEW MACHINE | ||||
Intial Cost (24000+1900-4400) | 21500 | 1 | 21500 | |
Annual Operating Cost | ||||
1 | 1200 | 0.90909 | 1090.908 | |
2 | 1200 | 0.82645 | 991.74 | |
3 | 1200 | 0.75131 | 901.572 | |
4 | 1200 | 0.68301 | 819.612 | |
5 | 1200 | 0.62092 | 745.104 | |
6 | 1200 | 0.56447 | 677.364 | |
7 | 1200 | 0.51316 | 615.792 | |
8 | 1200 | 0.46651 | 559.812 | |
9 | 1200 | 0.4241 | 508.92 | |
10 | 1200 | 0.38554 | 462.648 | |
11 | 1200 | 0.35049 | 420.588 | |
12 | 1200 | 0.31863 | 382.356 | 8176.416 |
Residual Value | -1300 | 0.31863 | -414.22 | |
Present Value of Toatl Cost | 29262.2 | |||
PVAF, 10%, 12 Years | 6.81369 | |||
ANNUAL EQUIVALENT COST | 4294.618 |