using NPV function in Excel
Year | Investment | Maint Cost | Salvage value | Net cash Flow | Investment | Revenue | Salvage value | Net cash Flow |
0 | -45000 | -45000 | -58000 | -58000 | ||||
1 | -8000 | -8000 | -4000 | -4000 | ||||
2 | -8000 | -8000 | -4000 | -4000 | ||||
3 | -8000 | -8000 | -4000 | -4000 | ||||
4 | -8000 | -8000 | -4000 | -4000 | ||||
5 | -8000 | 2000 | -6000 | -4000 | 12000 | 8000 | ||
NPW | -72703.4 | -65610.0 |
As net present cost of Y is less it should be selected
Showing formula in excel
Year | Investment | Maint Cost | Salvage value | Net cash Flow | Investment | Revenue | Salvage value | Net cash Flow |
0 | -45000 | =P3+Q3+R3 | -58000 | =T3+U3+V3 | ||||
1 | -8000 | =P4+Q4+R4 | -4000 | =T4+U4+V4 | ||||
2 | -8000 | =P5+Q5+R5 | -4000 | =T5+U5+V5 | ||||
3 | -8000 | =P6+Q6+R6 | -4000 | =T6+U6+V6 | ||||
4 | -8000 | =P7+Q7+R7 | -4000 | =T7+U7+V7 | ||||
5 | -8000 | 2000 | =P8+Q8+R8 | -4000 | 12000 | =T8+U8+V8 | ||
NPW | =NPV(12%,S4:S8)+S3 | =NPV(12%,W4:W8)+W3 |
can you solve it by using Excel You have been asked to evaluate two alternatives,...
5 Homework Homework Help Save & Exit Submit You have been asked to evaluate two alternatives, X and Y, that may increase plant capacity for manufacturing high-pressure hydrau hoses. The parameters associated with each alternative have been estimated. Which one should be selected on the basis of a present worth comparison at an interest rate of 15% per year? why is yours the correct choice? Iternative rst Cost aintenance cost, per ear alvage Value ife $-35,000 $-9000 $5,000 5 years...
Please show all the steps you've done to reach the final answer. I am trying to learn, so please show your work. Typing your answer is important. You have been asked to evaluate two alternatives, X and Y, that may increase plant capacity for manufacturing high-pressure hydraulic hoses. The parameters associated with each alternative have been estimated. Which one should be selected on the basis of a present worth comparison at an interest rate of 13% per year? Why is...
Solve only a) using excel Two design alternatives (X and Y) are being considered for a new ride at the Disney Theme park. Alternative X requires a $400,000 investment and will produce net annual revenue of $43708 every year. Alternative Y requires a $ 480,000 investment and produces 1st year revenue of $ 43708; thereafter revenue decreases by $3,000 every year. a)Based on a 6% MARR, which design alternative (X or Y) has the smallest Discounted Payback Period?
You have been asked to compare two alternatives, X and Y. MARR is 8% EOY X Y 0 -4800 -4200 1 2000 2000 2 2500 2250 3 3000 2500 NPV @ 8% 1576.70 1565.40 Which alternative would you recommend if using a Net Present Value measure of worth? Why? b. Which alternative would you recommend if using a Benefit/Cost measure of worth? Why?
Perform a present worth (PW)-based evaluation of the two alternatives below using a spreadsheet. The after-tax minimum acceptable rate of return (MARR) is 8% per year, Modified Accelerated Cost Recovery System (MACRS) depreciation applies, and Te = 40%. The (GI-OE) estimate is made for the first 3 years; it is zero in year 4 when each asset is sold. Alternative X Y First Cost, $ -8,000 -13,000 Salvage Value, Year 4, $ 0 2,000 GI-OE, $ per Year 3,500 5,000...
The following mutually exclusive investment alternatives have been presented to you. The life of all alternatives is 10 years. A В C Capital investment Annual expenses $60,000 $90,000 $40,000 $30,000 $70,000 35,000 45,000 15,000 30,000 40,000 25,000 16,000 Annual revenues 50,000 52.000 38,000 28,000 Market value at EOY 10 15,000 10,000 10,000 39.0% 10,000 IRR ??? 7.4% 30.8% 9.2% After the base alternative has been identified, the first comparison to be made in an incremental analysis should be which of...
Two alternatives to incorporate improved techniques to manufacture computer drivers to play HD DVD optical disc formats have been developed and costed. Compare the alternatives below using capitalized cost and interest rate of 8% per year compounded quarterly. Select the CC of best alternative Alternative x Alternative Y First Cost, $ -240000 -168000 Net income, Sper 5000 9000 quarter Upgrade cost, every 10 - 13000 years Salvage value, $ 30000 5 Life, years 00
3. Two advanced thermal insulating and anti-condensation protection alternatives have been proposed for new Antarctica marine vessels subicct to the harsh marine environment. One alternative must be selected. Estimated savings from reduced total installation and maintenance costs over conventional insulation are the following: Alternative Installed cost Annual savings Life, years Alpha-B $15,000 $6250 Delta-T $13,000 $4750 8 Which alternative should be recommended based on the present worth method? Use a MARR of 18% and a study period of 8 years....
3. Two advanced thermal insulating and anti-condensation protection alternatives have been proposed for new Antarctica marine vessels subject to the harsh marine environment. One alternative must be selected. Estimated savings from reduced total installation and maintenance costs over conventional insulation are the following: Alternative Installed cost Annual savings Life, years Delta-T Alpha-B $15,000 $6250 $13,000 $4750 8 8 Which alternative should be recommended based on the present worth method? Use a MARR of 18% and a study period of 8...
Solve not in excel and provide all the formulas You have been asked to evaluate the quality of investments at an some inc., a firm that open 2 business – books and pens. You have been provided the following information of the businesses: Market value of assets Unlevered beta of business books 100 000 000$ 1.30 pens 100 000 000$ 0.70 200 000 000$ A firm has 100 million shares, trading at $10 a share and faces a marginal tax...