In: Accounting
This problem was never solved. would someone please look at it. It's an accounting problem ...what is the aw of the defender and the aw of the challenger.
9-10. An existing robot is used in a commercial material laboratory to handle ceramic samples in the high-temperature environment that is part of several test procedures. Due to changing customer needs, the robot will not meet future service requirements unless it is upgraded at a cost of $2,000. Because of this situation, a new advanced technology robot has been selected for potential replacement of the existing robot. The accompanying estimates have been developed from information provided by some current users of the new robot and data obtained from the manufacturer. The firm’s before-tax MARR is 25% per year. Based on this information, should the existing robot be replaced? Assume that a robot will be needed for an indefinite period.(9.4, 9.7)
Defender | |
---|---|
Current MV | $38,200 |
Upgrade cost (year 0) | $2,000 |
Annual expenses | $1,400 in year one, and increasing at the rate of 8% per year thereafter |
Useful life (years) | 6 |
MV at end of useful life | ?$1,500 |
Challenger | |
---|---|
Purchase price | $51,000 |
Installation cost | $5,500 |
Annual expenses | $1,000 in year one, and increasing by $150 per year thereafter |
Useful life (years) | 10 |
MV at end of useful life | $7,000 |
Option 1 | Defender |
Current MV | 38200 |
Cost of Upgrade | 2000 |
40200 | |
Net Present Value | 6,416.28 |
Annuity | 2.95 |
Annual Equivalent Cost | 2,173.96 |
Cash Flow | Present Value Factor | Present Value | |
0 | 2,000.00 | 1 | 2,000.00 |
1 | 1,400.00 | 0.80000 | 1,120.00 |
2 | 1,512.00 | 0.64000 | 967.68 |
3 | 1,632.96 | 0.51200 | 836.08 |
4 | 1,763.60 | 0.40960 | 722.37 |
5 | 1,904.68 | 0.32768 | 624.13 |
6 | 2,057.06 | 0.26214 | 539.25 |
6 | (1,500.00) | 0.26214 | (393.22) |
2.95142 | 6,416.28 |
Option 2 | Challenger |
Purchase Price | 51000 |
Installation | 5500 |
Total Investment | 56500 |
Less: MV of Defender | 38200 |
Net Investment | 18300 |
Net Present Value | 22,616.94 |
Annuity Factor | 3.5705 |
Annual Equivalent Cost | 6,334.38 |
Year | Cashflow | Present Value Factor | Present Value |
0 | 18300 | 1.0000 | 18,300.00 |
1 | 1000 | 0.8000 | 800.00 |
2 | 1150 | 0.6400 | 736.00 |
3 | 1300 | 0.5120 | 665.60 |
4 | 1450 | 0.4096 | 593.92 |
5 | 1600 | 0.3277 | 524.29 |
6 | 1750 | 0.2621 | 458.75 |
7 | 1900 | 0.2097 | 398.46 |
8 | 2050 | 0.1678 | 343.93 |
9 | 2200 | 0.1342 | 295.28 |
10 | 2350 | 0.1074 | 252.33 |
10 | -7000 | 0.1074 | (751.62) |
3.5705 | 22,616.94 |
Sice the annual Equivalent cost is more in the Option 2. It is better to Continue with Option 1 that is Defender.
Please note that since nothing was mentioned in the question I have used the Annual Equivalent method to arrive at the conclusion.
Dear Student,
Best effort has been made to give quality and correct answer. But if you find any issues please comment your concern. I will definitely resolve your query.
Also please give your positive rating.