Question

2) If you invest $499,000 and you have an annual expense of $45,000 in year one which increases by S9,900 each year there after. Annual revenues are_ $199,000 each year. What is the Present Worth of the operation, and the Annual Equivalent for the next 5 years? Using an MARR of 11.5%.

Please solve this in excel

0 0
Add a comment Improve this question Transcribed image text
Answer #1

ANSWER:

I HAVE SOLVED THIS IN AN EXCEL AS PER YOUR REQUEST.

year 0 1 2 3 4 5

initial investment -499,000

annual expense -45000 -54900 -64800 -74700 -84600

annual revenues 199,000 199,000 199,000 199,000 199,000

cash flows -499,000 154,000 144,100 134,200 124,300 114,400

present worth -1,359.9

annual worth ($372.58)

As you can see cash flows are formed by subtracting annual expense from annual revenues and cash flow for year zero will be equal to initial investment.

present worth is calculated by using =npv formula which is =npv(rate,cash flows from year 1 to 5) + cash flow in year zero.

annual worth is calculated by using =-pmt formula which is =-pmt(rate,nper,pv,fv,type)

rate = 11.5% , nper = 5 years , pv = -$1,359.9 , fv = 0 and type = 0


answered by: ANURANJAN SARSAM
Add a comment
Answer #2

ANSWER:

I HAVE SOLVED THIS IN AN EXCEL AS PER YOUR REQUEST.

year 0 1 2 3 4 5

initial investment -499,000

annual expense -45000 -54900 -64800 -74700 -84600

annual revenues 199,000 199,000 199,000 199,000 199,000

cash flows -499,000 154,000 144,100 134,200 124,300 114,400

present worth -1,359.9

annual worth ($372.58)

As you can see cash flows are formed by subtracting annual expense from annual revenues and cash flow for year zero will be equal to initial investment.

present worth is calculated by using =npv formula which is =npv(rate,cash flows from year 1 to 5) + cash flow in year zero.

annual worth is calculated by using =-pmt formula which is =-pmt(rate,nper,pv,fv,type)

rate = 11.5% , nper = 5 years , pv = -$1,359.9 , fv = 0 and type = 0

Add a comment
Know the answer?
Add Answer to:
Please solve this in excel 2) If you invest $499,000 and you have an annual expense...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • please do #2 and #6 Te=15% Use this scenario for problems 2-6 Oxford Manufacturing company needs to invest in a new a...

    please do #2 and #6 Te=15% Use this scenario for problems 2-6 Oxford Manufacturing company needs to invest in a new air compressor. They have narrowed the choice to two alternatives, A and B. the following financial data has been collected: Model A Model B Investment Cost $25,000 $35.000 Annual Incremental Revenues $18,700 $16,500 Annual O&M Costs $5,600 $3.500 Salvage Value $4,000 Service Life 10 years 10 years Depreciation S-vear 5-year Method MACRS MACRS Assume the After Tax is MARR-10%...

  • please show all the excel functions (12-14) A construction equipment rental company can purchase a new crane for $1...

    please show all the excel functions (12-14) A construction equipment rental company can purchase a new crane for $1,125,000 which is expected to last for 25 years. The expected salvage value at that time is $147,000. The annual rental income from the crane is $195,000. Using straight-line depreciation and a MARR of 15%, a) What is the present worth of the after-tax cash flow for this equipment? b) Should the company invest in this crane?

  •    can you solve it by using Excel You have been asked to evaluate two alternatives,...

       can you solve it by using Excel You have been asked to evaluate two alternatives, X and Y, that may increase plant capacity for man- ufacturing high-pressure hydraulic hoses. The pa- 5.7 rameters associated with each alternative have been estimated. Which one should be selected on the basis of a present worth comparison at an inter- est rate of 12% per year? Why is yours the correct choice? Y X Alternative -58,000 -45,000 First cost, $ -4,000 -8,000 Maintenance...

  • Please answer without using excel or a graphic calculator. Thanks! A machine is purchased for $100,000...

    Please answer without using excel or a graphic calculator. Thanks! A machine is purchased for $100,000 and is depreciated under straight-line for 6 years, with a depreciation salvage value of $20,000. It generated net income per year of $45,000 for six years. After the sixth year it is disposed of for $25,000. Suppose that the firm assembles the $100,000 capital required by borrowing $35,000 and putting the balance from its own funds. Furthermore, assume that money is borrowed at 9%...

  • "Engineering Economics" How do you solve this using excel? 1. A machine costs $35,000 to buy...

    "Engineering Economics" How do you solve this using excel? 1. A machine costs $35,000 to buy and $5,000 per year to operate and maintain. It will have a salvage value of $8,000 in 9 years. It will generate $10,000 per year in net revenue for the first four years, and then the revenue will fall by $1,000 each year after. If the company purchasing the machine uses a MARR of 7% to make project, find the NPW, NEW, and AW....

  • 2. CI has a poor record of compliance and they must invest in equipment to reduce...

    2. CI has a poor record of compliance and they must invest in equipment to reduce hazardous waste emissions or face EPA fines of $20,500 per year (This is avoided cost if a Filter is purchased, thus a benefit). A Reduction filter will cost $72,500 and have an expected life of 6 years. CI's MARR (hurdle rate) is 11% Draw the cash flow diagram (7points) b. Solve for IRR of this investment (30 points) Hint: Start with double digit %'s....

  • Please show code if you use excel thank you. Project A has a first cost of...

    Please show code if you use excel thank you. Project A has a first cost of $3,500, annual operating and maintenance costs of $1,900, annual savings of $2,300, and a salvage value of $1,800 at the end of its 5 year useful life. Project B has a first cost of $6,000, annual operating and maintenance costs of $1,600, annual savings of $2,500, and a salvage value of $2,000 at the end of its 7 year useful life. Using a MARR...

  • SOLVE USING EXCEL SOLVER In anticipation of the immense college expenses of their child, a couple has started an annual investment program on the child's eighth birthday that will last until the e...

    SOLVE USING EXCEL SOLVER In anticipation of the immense college expenses of their child, a couple has started an annual investment program on the child's eighth birthday that will last until the eighteenth birthday. Judging from their expected financial position over the next 10 years, the couple estimates that they will be able to invest the following amounts at the beginning of each year: Year 1 2 3 4 5 6 7 8 9 10 Amount ($1000) 20 20 25...

  •    can you solve it by using Excel Alternative Comparison-Different Lives 5.17 Dexcon Technologies, Inc. is...

       can you solve it by using Excel Alternative Comparison-Different Lives 5.17 Dexcon Technologies, Inc. is evaluating two alter- natives to produce its new plastic filament with tribological (i.e., low friction) properties for creat- ing custom bearings for 3-D printers. The esti- mates associated with each alternative are shown below. Using a MARR of 20 % per year, which al- ternative has the lower present worth? LS DDM Method -370,000 -164,000 First cost, $ -21,000 -55,000 M&O cost, $/year 30,000...

  • 34. Suppose you invest $22,000 in a certificate of deposit with an annual percentage rate of...

    34. Suppose you invest $22,000 in a certificate of deposit with an annual percentage rate of 2.8%. How much is your investment worth after three years? a. Excel command b. answer

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT