Calculate the present worth of all costs for a newly acquired machine with an initial cost of $32,000, no trade-in value, a life of 13 years, and an annual operating cost of $15,000 for the first 4 years, increasing by 10% per year thereafter. Use an interest rate of 10% per year.
The present worth of all costs for a newly acquired machine is determined to be $
Present Worth is computed as follows.
Year | Cost ($) | PV Factor @10% | Discounted Cost ($) |
(A) | (B) | (A) x (B) | |
0 | 32,000 | 1.0000 | 32,000.00 |
1 | 15,000 | 0.9091 | 13,636.36 |
2 | 15,000 | 0.8264 | 12,396.69 |
3 | 15,000 | 0.7513 | 11,269.72 |
4 | 15,000 | 0.6830 | 10,245.20 |
5 | 16,500 | 0.6209 | 10,245.20 |
6 | 18,150 | 0.5645 | 10,245.20 |
7 | 19,965 | 0.5132 | 10,245.20 |
8 | 21,962 | 0.4665 | 10,245.20 |
9 | 24,158 | 0.4241 | 10,245.20 |
10 | 26,573 | 0.3855 | 10,245.20 |
11 | 29,231 | 0.3505 | 10,245.20 |
12 | 32,154 | 0.3186 | 10,245.20 |
13 | 35,369 | 0.2897 | 10,245.20 |
PW of Costs ($) = | 171,754.80 |
Get Answers For Free
Most questions answered within 1 hours.