Financial information about the machines planned to be purchased is presented in the table below. Calculate...

Transcribed Image Text:

Financial information about the machines planned to be purchased is presented in the table below. Calculate the net present values of the machines according to the smallest common coat method. Choose the most economically suitable machine. MCFO is stated as 16%. Purchase costs (TL) Annual repair-maintenance cost (TL) Major repair-maintenance (TL) Annual income (TL) Scrap value (TL) Economic lifespan (years) Makine A 295.000 5.000 15.000 (3. yılda) 118.000 50.000 4 Makine B 358.000 3.500 12.000 (3. yılda) 147.200 75.000 6 18% n 1 2 Unique Payments F/P P/F 1.1800 1.3924 0.7182 0.6086 1.9388 0.5158 5 2.2878 0.4371 2.6996 0.3704 6 7 3.1855 0.3139 8 3.7589 0.2660 9 4.4355 0.2255 10 5.2338 0.1911 11 6.1759 0.1619 12 7.2876 13 8.5994 0.1163 14 10.1472 0.0985 11.9737 0.0835 15 16 14.1290 0.0708 17 16.6722 0.0600 18 19.6733 0.0508 19 23.2144 0.0431 20 27.3930 0.0365 0.0068 21 32.3238 0.0309 0.0057 0.1857 22 38.1421 0.0262 0.0048 0.1848 23 45.0076 0.0222 0.0041 0.1841 174.0210 5.3837 206.3448 5.4099 244.4868 5.4321 53.1090 0.0188 0.0035 0.1835 289.4945 5.4509 62.6686 0.0160 0.0029 0.1829 342.6035 5.4669 30 143.3706 0.0070 0.0013 0.1813 790.9480 5.5168 40 750.3783 0.0013 0.0002 0.1802 4163.213 5.5482 3 1.6430 4 Smooth Series Payouts A/F A/P F/A 0.8475 1.0000 1.1800 1.0000 0.4587 0.6387 2.1800 0.2799 0.4599 0.1917 0.3717 24 25 0.1398 0.3198 0.1059 0.2859 0.0824 0.0652 0.0524 0.0425 0.0348 0.1372 0.0286 0.0237 0.0197 3.5724 2.1743 5.2154 2.6901 7.1542 3.1272 9.4420 3.4976 0.2624 12.1415 0.2452 15.3270 P/A 0.8475 1.5656 3.8115 4.0776 0.2324 19.0859 4.3030 0.2225 23.5213 4.4941 0.2148 28.7551 4.6560 0.2086 34.9311 4.7932 0.2037 42.2187 4.9095 0.1997 50.8180 5.0081 0.0164 0.0137 0.0115 0.1915 0.0096 0.1896 0.1964 0.1937 72.9390 87.0680 103.7403 60.9653 5.0916 5.1624 5.2223 5.2732 0.0081 0.1881 123.4135 5.3162 0.1868 146.6280 5.3527 Financial information about the machines planned to be purchased is presented in the table below. Calculate the net present values of the machines according to the smallest common coat method. Choose the most economically suitable machine. MCFO is stated as 16%. Purchase costs (TL) Annual repair-maintenance cost (TL) Major repair-maintenance (TL) Annual income (TL) Scrap value (TL) Economic lifespan (years) Makine A 295.000 5.000 15.000 (3. yılda) 118.000 50.000 4 Makine B 358.000 3.500 12.000 (3. yılda) 147.200 75.000 6 18% n 1 2 Unique Payments F/P P/F 1.1800 1.3924 0.7182 0.6086 1.9388 0.5158 5 2.2878 0.4371 2.6996 0.3704 6 7 3.1855 0.3139 8 3.7589 0.2660 9 4.4355 0.2255 10 5.2338 0.1911 11 6.1759 0.1619 12 7.2876 13 8.5994 0.1163 14 10.1472 0.0985 11.9737 0.0835 15 16 14.1290 0.0708 17 16.6722 0.0600 18 19.6733 0.0508 19 23.2144 0.0431 20 27.3930 0.0365 0.0068 21 32.3238 0.0309 0.0057 0.1857 22 38.1421 0.0262 0.0048 0.1848 23 45.0076 0.0222 0.0041 0.1841 174.0210 5.3837 206.3448 5.4099 244.4868 5.4321 53.1090 0.0188 0.0035 0.1835 289.4945 5.4509 62.6686 0.0160 0.0029 0.1829 342.6035 5.4669 30 143.3706 0.0070 0.0013 0.1813 790.9480 5.5168 40 750.3783 0.0013 0.0002 0.1802 4163.213 5.5482 3 1.6430 4 Smooth Series Payouts A/F A/P F/A 0.8475 1.0000 1.1800 1.0000 0.4587 0.6387 2.1800 0.2799 0.4599 0.1917 0.3717 24 25 0.1398 0.3198 0.1059 0.2859 0.0824 0.0652 0.0524 0.0425 0.0348 0.1372 0.0286 0.0237 0.0197 3.5724 2.1743 5.2154 2.6901 7.1542 3.1272 9.4420 3.4976 0.2624 12.1415 0.2452 15.3270 P/A 0.8475 1.5656 3.8115 4.0776 0.2324 19.0859 4.3030 0.2225 23.5213 4.4941 0.2148 28.7551 4.6560 0.2086 34.9311 4.7932 0.2037 42.2187 4.9095 0.1997 50.8180 5.0081 0.0164 0.0137 0.0115 0.1915 0.0096 0.1896 0.1964 0.1937 72.9390 87.0680 103.7403 60.9653 5.0916 5.1624 5.2223 5.2732 0.0081 0.1881 123.4135 5.3162 0.1868 146.6280 5.3527

Answer rating: 100% (QA)

Solution To calculate the net present values of the machines we need to find the discounted cash flows for each year of the economic lifespan of the machines and add them up The smallest common cost m... View the full answer