You are on page 1of 4

a) The assumption is that they can be repeated any number of times with the

same investment and benefit cash flows, for each such repetition. The
alternatives are repeated for such number of times that the total lives become
equal. The numbe of times to be repeated for each alternative is given by
the formula LCM of the lives of the alternatives in years/The life of the alternative.
b)
CNC CNC
Plasma Laser
1) Annualized cost of down payment:
= 90000*0.09*1.09^15/(1.09^15-1) = 11165
=140000*0.09*1.09^20/(1.09^20-1) = 15337
2) Annual payment 1400 1900
3) Annualized maintenance cost:
PV of annual maintenance cost (using PV formula for growing
annuity)
[P/(r-g)][1-((1+g)/(1+r))^n]
Using an online calculator it is 12878 9745
Annualized maintenance cost
= 12878*0.09*1.09^15/(1.09^15-1) = 1598
= 9745*0.09*1.09^20/(1.09^20-1) = 1068
4) Operating cost per year 6300 4100
5) Annualized salvage value:
= 20000*0.09/(1.09^15-1) = 681
= 50000*0.09/(1.09^20-1) = 977
UNIFORM ANNUAL WORTH = [1]+[2]+[3]+[4]-[5]= 19782 21427
As the UAW Cost of CNC Plasma is lower, it is to be selected.
c)
CNC CNC
Plasma Laser
1) Down payment 90000 140000
2) PV of Annual payment
= 1400*(1.09^15-1)/(0.09*1.09^15) = 11285
= 1900*(1.09^20-1)/(0.09*1.09^20) = 17344
3) PV of maintenance cost:
PV of annual maintenance cost (using PV formula for growing
annuity)
[P/(r-g)][1-((1+g)/(1+r))^n]
Using an online calculator it is 12878 9745
4) PV of operating cost per year
= 6300*(1.09^15-1)/(0.09*1.09^15) = 50782
= 4100*(1.09^20-1)/(0.09*1.09^20) = 37427
5) PV of salvage value:
= 20000/(1.09^15) = 5491
= 50000/(1.09^20) = 8922
PRESENT WORTH = [1]+[2]+[3]+[4]-[5]= 159454 195595
As the PW of the CNC Plasma is lower, it should be selected.
d) Both the methods do not yield the same decision always. Different decisions
would result when the lives of the alternatives are unequal.
e) The calculations are revised for Laser for 15 years:
CNC CNC
Plasma Laser
1) Annualized cost of down payment:
= 90000*0.09*1.09^15/(1.09^15-1) = 11165
=140000*0.09*1.09^15/(1.09^15-1) = 17368
2) Annual payment 1400 1900
3) Annualized maintenance cost:
PV of annual maintenance cost (using PV formula for growing
annuity)
[P/(r-g)][1-((1+g)/(1+r))^n]
Using an online calculator it is 12878 8089
Annualized maintenance cost
= 12878*0.09*1.09^15/(1.09^15-1) = 1598
= 9745*0.09*1.09^15/(1.09^15-1) = 1209
4) Operating cost per year 6300 4100
5) Annualized salvage value:
= 20000*0.09/(1.09^15-1) = 681
= 0*0.09/(1.09^15-1) = 0
UNIFORM ANNUAL WORTH = [1]+[2]+[3]+[4]-[5]= 19782 24577
To be equal the, Uniform annual worth of the SV for Laser should be 24577-19782 = 4795
So the salvage value should be 4795*(1.09^15-1)/0.09 = 140786
CHECK:
CNC CNC
Plasma Laser
1) Annualized cost of down payment:
= 90000*0.09*1.09^15/(1.09^15-1) = 11165
=140000*0.09*1.09^15/(1.09^15-1) = 17368
2) Annual payment 1400 1900
3) Annualized maintenance cost:
PV of annual maintenance cost (using PV formula for growing
annuity)
[P/(r-g)][1-((1+g)/(1+r))^n]
Using an online calculator it is 12878 8089
Annualized maintenance cost
= 12878*0.09*1.09^15/(1.09^15-1) = 1598
= 9745*0.09*1.09^15/(1.09^15-1) = 1209
4) Operating cost per year 6300 4100
5) Annualized salvage value:
= 20000*0.09/(1.09^15-1) = 681
= 140786*0.09/(1.09^15-1) = 4795
UNIFORM ANNUAL WORTH = [1]+[2]+[3]+[4]-[5]= 19782 19782
The SV of laser should be more than $140,786, to make it a better choice.

You might also like