Module 6. Comparing Alternatives
Module 6. Comparing Alternatives
COMPARING
ALTERNATIVES
Parameters Alternatives
A B
Capital Investment $60,000 $73,000
Annual revenue less expenses $22,000 $26,225
Parameters A B
First Cost P200,000 P300,000
Annual Operating Cost 32,000 24,000
Annual Labor Cost 50,000 32,000
Insurance and Property Taxes 3% 3%
Payroll Taxes 4% 4%
Estimated useful life 10 10
Parameters A B
First Cost P200,000 P300,000
Annual Operating Cost 32,000 24,000
Annual Labor Cost 50,000 32,000
Insurance and Property Taxes 6,000 (3% of first cost) 9,000 (3% of first cost)
Payroll Taxes 2,000 (4% of labor cost) 1,280 (4% of labor cost)
Total Annual Cost 90,000 66,280
𝑃𝑊𝐶𝐴 =
𝐹𝑖𝑟𝑠𝑡 𝐶𝑜𝑠𝑡 + 𝐴𝑛𝑛𝑢𝑎𝑙 𝐸𝑥𝑝𝑒𝑛𝑠𝑒𝑠
1−(1+0.15)−10
𝑃𝑊𝐶𝐴 = 𝑃200,000 + 𝑃90,000 = $651,689.18
0.15
Parameters A B
First Cost P200,000 P300,000
Annual Operating Cost 32,000 24,000
Annual Labor Cost 50,000 32,000
Insurance and Property Taxes 3% 3%
Payroll Taxes 4% 4%
Estimated useful life 10 10
Parameters A B
First Cost P200,000 P300,000
Annual Operating Cost 32,000 24,000
Annual Labor Cost 50,000 32,000
Insurance and Property Taxes 6,000 (3% of first cost) 9,000 (3% of first cost)
Payroll Taxes 2,000 (4% of labor cost) 1,280 (4% of labor cost)
Total Annual Cost 90,000 66,280
F𝑊𝐶𝐴 =
𝐹𝑖𝑟𝑠𝑡 𝐶𝑜𝑠𝑡 + 𝐴𝑛𝑛𝑢𝑎𝑙 𝐸𝑥𝑝𝑒𝑛𝑠𝑒𝑠
(1+0.15)10 −1
F𝑊𝐶𝐴 = 200,000(1 + 0.15)10 + 𝑃90,000 = $2,636,446.19
0.15
Therefore, choose alternative B since it has less future worth cost than A.
For machine B
0.16
𝑑𝐵 = 14,000 − 2000 = 232.29
1+0.16 15 −1
21 ©2017 Batangas State University
Annual Cost Analysis
Solution.
Create a table for annual expenses
Parameters Machine A Machine B
Depreciation P375.21 P232.29
Annual Operation 3,000 2,400
Annual Maintenance 1,200 1,000
Taxes and insurance 240 420
Interest on capital 1,280 (16% of first 2,240 (16% of
cost) original cost)
Total annual expenses P6,095.21 P6,292.91
In this case, choose the alternative that satisfy the minimum rate of
return. For the computation of the rate of return, use the formula;
𝑁𝑒𝑡 𝑎𝑛𝑛𝑢𝑎𝑙 𝑃𝑟𝑜𝑓𝑖𝑡 Note: In RoR, interest on capital is not
𝑅𝑜𝑅 =
𝐶𝑎𝑝𝑖𝑡𝑎𝑙 𝐼𝑛𝑣𝑒𝑠𝑡𝑒𝑑 included. If it all pertains to cost then
replace net annual profit to annual
expenses.
23 ©2017 Batangas State University
Rate of Return
Example 6. Consider the given example in annual worth analysis.
For the decision, if RoR is less that minimum required rate of return,
choose the alternative with less investment or first cost, otherwise if
the RoR satisfied the minimum required rate of return, choose
alternative with higher investment.
𝑃4,815.21 − 𝑃4,052.29
𝑅𝑜𝑅 =
𝑃8,000 − 𝑃14,000
RoR = 12.71%
Since the computed RoR did not satisfies the minimum required rate
of return, choose machine A since it has a lower investment
compared to machine B.
Parameters A B C
First Cost P24,000 P30,000 P49,600
Power per year 1,300 1,360 2,400
Labor per year 11,600 9,320 4,200
Maintenance per year 2,800 1,900 1,300
Taxes and insurance 3% 3% 3%
Useful life 5 5 5