In: Accounting
1. You are evaluating the purchase of either of two machines used in your brewery. Machine A will last two years, costs $8,000 initially, and then $1,250 per year in maintenance costs. Machine B costs $9,500 initially, has a life of three years, and requires $1,000 in annual maintenance costs. Either machine must be replaced at the end of its life with an equivalent machine. Your interest rate on current debt and the initial purchases is 9 percent and the tax rate is zero. Explain your processes and assumptions
To compare two machine havng different life, it must be neccessary to take common life i.e. 6 years. That means Machine-A will be replaced three times and machine-B will be replaced twice within the span of 6 years.
The Present value of outflows of both the options are as follows:
Machine-A | ||||
Year | Cash flows | PVF @9% | Present Value | |
0 | 8000 | 1.000 | 8000.00 | |
1 | 1,250 | 0.917 | 1146.79 | |
2 | 9,250 | 0.842 | 7785.54 | |
3 | 1,250 | 0.772 | 965.23 | |
4 | 9,250 | 0.708 | 6552.93 | |
5 | 1,250 | 0.650 | 812.41 | |
6 | 1,250 | 0.596 | 745.33 | |
Present value of cash flows | 26008.00 | |||
Note: the machine is replaced at the end of two after every two years | ||||
Machine-B | ||||
Year | Cash flows | PVF @9% | Present Value | |
0 | 9500 | 1.000 | 9500.00 | |
1 | 1,000 | 0.917 | 917.43 | |
2 | 1,000 | 0.842 | 841.68 | |
3 | 10,500 | 0.772 | 8107.93 | |
4 | 1,000 | 0.708 | 708.43 | |
5 | 1,000 | 0.650 | 649.93 | |
6 | 1,000 | 0.596 | 596.27 | |
Present value of cash flows | 21322.00 | |||
Note: the machine is replaced at the end of three years. | ||||
Therefore machine-B shall be purchased. |