Lecture - 7
Lecture - 7
3,18,424
2,92,132
1,59,806
1,46,611
0 1 2 3
A A A 21 22 29 30
A A
The sum of the present equivalents of the
year end withdrawals from the year 21 to
30 is computed by assuming the end of the
year 20 as the base (time zero) and it is
shown at the end of the year 20 in Fig. 2.
The method of computing the present
equivalent of the withdrawals is as follows:
Fig.2 Equivalent cash flow diagram.
10,13,631(F)
19
0 1 2 3
20
A A A
A A
The annual equivalent amount (A), which
should be invested from the end of year 1
(age 41) to year 20 (age 60), is computed
using the following formula.
A= F(A/F, 15%, 20)
= 10,13,631 (0.0098)
= Rs. 9,934
Recommendation: The person has to invest
an amount of Rs. 9,934 at the end of every
year starting from his age 41 (year 1)
through 60 (year 20) which will enable him
to make withdrawals at the end of every
year starting from his age 61 (year 21)
through 70 (year 30) as shown in the Table .1
(also in Fig.1).
Inflation Adjusted Economic Life Of Machine:
In any industrial/service organization,
equipment/machinery forms an important element.
The productivity of any organization is a function of
many factors. It is largely affected by efficient and
effective use of machinery and equipment.
So, operations and maintenance of these equipment
are very important to the organization.
A machine which is purchased today
cannot be used forever. It has a definite
economic lifetime. After the economic
life, the machine should be replaced with
a substitute machine with similar
operational capabilities. This kind of
analysis is called replacement analysis.
The elements of costs involved in the
replacement analysis are as follows:
1. Purchase cost (initial cost).
2. Annual operation and maintenance cost.
3. Salvage value at the end of every year, if
it is significant.
The trade-off between different cost
elements is shown in Fig.3.
Fig.3 Chart showing economic life.
Total cost
Capital recovery
costs
Economic Life
B× C D×E
Rs. 14,83,680
The equation for the present worth of the machine X is
PWX(15%) = Purchase price + Present worth of inflated
annual and operating cost – Present worth of the
salvage value = 15,00,000 + 14,83,680 – 2,00,000
×(inflation factor) × (P/F, 15%, 7)
= 15,00,000 + 14,83,680 – 2,00,000(F/P, 5%, 7) (P/F,
15%, 7)
= 15,00,000 + 14,83,680 – 2,00,000 × 1.407 × 0.3759
= Rs. 28,77,901.74
Machine Y:
Purchase price = Rs. 20,00,000
Machine life = 7 years
Salvage value at the end of machine life = Rs.
3,00,000
Annual operating & maintenance cost = Rs. 2,50,000
The computation of the present worth of the annual
operating and maintenance costs of the machine Y is
summarized in Table .4.
Table .4 Computation of the Present Worth of the
Annual Operating and Maintenance Costs of Machine Y.
End of Annual operating& Inflation Inflated annual P/F, Present worth of inflated
Year(n) maintenance Cost (Rs.) factor(F/P,5 operating &maintenance 15%,n annual operating &
%,n) cost (Rs.) maintenance cost
A B C D E F (Rs.)
B× C D×E
1 2,50,000 1.050 2,62,500 0.869 2,28,270
6
2 2,50,000 1.102 2,75,500 0.756 2,08,306
1
3 2,50,000 1.158 2,89,500 0.657 1,90,346
5
4 2,50,000 1.216 3,04,000 0.571 1,73,827
8
5 2,50,000 1.276 3,19,000 0.497 1,58,607
2
6 2,50,000 1.340 3,35,000 0.432 1,44,821
3
7 2,50,000 1.407 3,51,750 0.375 1,32,223
9
Rs. 12,36,400
The expression for the present worth of machine Y is
PWY(15%) = Purchase price + present worth of
inflated annual and operating cost – present worth of
the salvage value = 20,00,000 + 12,36,400 – 3,00,000
× (inflation factor) × (P/F, 15%, 7) = 20,00,000 +
12,36,400 – 3,00,000 (F/P, 5%, 7) (P/F, 15%, 7) =
20,00,000 + 12,36,400 – 3,00,000 × 1.407 × 0.3759
= Rs. 30,77,732.61
Remark. Since the present worth cost of machine X is
less than that of machine Y, select machine X.
Example.4 :
A company is planning to start an employee
welfare fund. It needs Rs. 50,00,000 during the
first year and it increases by Rs. 5,00,000 every
year thereafter up to the end of the 5th year. The
above figures are in terms of to days rupee value.
The annual average rate of inflation is 6% for the
next five years. The interest rate is 18%,
compounded annually.
Find the single deposit which will provide the required
series of fund towards employees welfare scheme
after taking the inflation rate into account.
Solution:
Fund requirement during the first year = Rs. 50,00,000
Annual increase in the fund requirement = Rs.
5,00,000 Annual inflation rate = 6%
Interest rate = 18%, compounded annually
The computation of the present worth of the annual
fund requirements is summarized in Table .5.
Table .5Computation of the Present Worth of the Annual
Requirements:
End of Annual fund Inflation Inflated annual fund P/F, Present worth of inflated annual
Year(n) requirements (Rs.) factor(F/P,6%,n) requirements (Rs.) 18%,n fund requirements
A B C D E F (Rs.)
B× C D×E
1 50,00,000 1.060 53,00,000 0.8475 44,91,750
Rs. 2,16,05,704