# Capital Budgeting

Johnson Jets is considering two mutually exclusive machines. Machine A has an up-front cost of $100,000 (CF0 = -100,000) and produces positive after-tax cash inflows of $40,000 a year at the end of each of the next six years.

Machine B has an up-front cost of $50,000(CF0 = -50,000) and produces after-tax cash inflows of $30,000 a year at the end of the next three years. After three years, Machine B can be replaced at a cost of $55,000 (paid at t = 3). The replacement machine will produce after-tax cash inflows of $32,000 a year for three years (inflows received at t = 4, 5, and 6).

The company's cost of capital is 10.5 percent. What is the net present value (on a 6-year extended basis) of the most profitable machine?

A.$23,950

B.$41,656

C.$56,238

D.$62,456

E. $71,687

© BrainMass Inc. brainmass.com June 3, 2020, 6:22 pm ad1c9bdddfhttps://brainmass.com/business/capital-budgeting/57570

#### Solution Preview

We find the NPV of both the options.

Option 1 the cash flows are

Year 0 1 2 3 4 5 ...

#### Solution Summary

The solution explains the calculation of Net Present Value given the cash flows