The Lansing Community College registrars office is consideri

The Lansing Community College registrar\'s office is considering replacing some Canon copiers with faster copiers purchased from Kodak. The office\'s 4 Canon machines are expected to last 5 more years. They can each be sold immediately for $1,300; their resale value in 5 years will be zero. The Canon machines require 4 operators; they are paid $8.10 an hour each and work 38 hours a week and 50 weeks a year. The machines break down periodically, resulting in annual repair costs of $1,140 for each machine. Supplies cost $1,440 a year for each machine. The total cost of the new Kodak equipment will be $113,000. The equipment will have a life of 5 years and a total disposal value at that time of $1,900. The Kodak system will require only 2 regular operators. Kodak has offered the college a maintenance contract that covers all machine breakdowns; the cost of the contract is $1,080 per year. Total cost for all supplies will be $3,240 per year. Required Assuming a discount rate of 10%, compute the difference between the net present value if the registrar\'s office keeps the Canon copiers and the net present value if it buys the Kodak copiers. [Note: If your results favor keeping the Canon copiers, enter your net present value difference as a positive number; if your results favor buying the Kodak copiers, enter your net present value difference as a negative number.]

Solution

Solution:

Computation of Difference in NPV - Keeping Canon copier and buying Kodak Copier
Particulars Period Amount PV Factor Present Value
Keeping Cannon Copier (A):
Current sale value 0 $5,200.00 1 $5,200.00
Annual Operator cost (4*38*50*$8.10) 1-5 $61,560.00 3.79079 $233,360.83
Annual repair cost 1-5 $4,560.00 3.79079 $17,285.99
Supplies Cost 1-5 $5,760.00 3.79079 $21,834.93
Present value of cash outflows (A) $277,681.75
Buying Kodak Copier (B):
Cost of Kodak Equipment 0 $113,000.00 1.00000 $113,000.00
Annual Operator cost (2*38*50*$8.10) 1-5 $30,780.00 3.79079 $116,680.42
Annual maintenance cost 1-5 $1,080.00 3.79079 $4,094.05
Supplies Cost 1-5 $3,240.00 3.79079 $12,282.15
Salvage value of new machine 5 -$1,900.00 0.62092 -$1,179.75
Present value of cash Outflows (B) $244,876.87
NPV (B-A) -$32,804.89
The Lansing Community College registrar\'s office is considering replacing some Canon copiers with faster copiers purchased from Kodak. The office\'s 4 Canon ma

Get Help Now

Submit a Take Down Notice

Tutor
Tutor: Dr Jack
Most rated tutor on our site