In: Finance
You have been asked to evaluate two machines. The benefits from ownership are identical. Machine A costs $300 to buy and install, lasts for 5 years, and costs $160 per year to operate. Machine B costs $500, lasts for 7 years, and costs $120 per year to operate. Both machines have zero salvage value. Assuming that this is a one-time acquisition, which machine do you recommend if the cost of capital is 15%?
A. |
Machine A, the PV is $163 more than Machine B. |
B. |
Machine A, the PV of its costs is $163 less than Machine B. |
C. |
Machine A, because the project length is two years less than Machine B. |
D. |
Machine B, the PV is $163 more than Machine A. |
E. |
Machine B, the PV of its costs is $163 less than Machine A. |
Calculation of NPV | ||||||
15% | ||||||
Year | Machine-A | Machine-B | Incremental cashflow | PV factor, 1/(1+r)^t | PV-Cash Flow-X | |
0 | $ 300.00 | $ 500.00 | $ (200.00) | 1.0000 | $ (200) | |
1 | $ 160.00 | $ 120.00 | $ 40.00 | 0.8696 | $ 35 | |
2 | $ 160.00 | $ 120.00 | $ 40.00 | 0.7561 | $ 30 | |
3 | $ 160.00 | $ 120.00 | $ 40.00 | 0.6575 | $ 26 | |
4 | $ 160.00 | $ 120.00 | $ 40.00 | 0.5718 | $ 23 | |
5 | $ 160.00 | $ 120.00 | $ 40.00 | 0.4972 | $ 20 | |
6 | $ 120.00 | $ (120.00) | 0.4323 | $ (52) | ||
7 | $ 120.00 | $ (120.00) | 0.3759 | $ (45) | ||
NPV | $ (163) | |||||
Machine A as the PV of its costs is $ 163 less than Machine B | ||||||
So option B is the right answer. |