Project A | for project B | |||||||||
interest rate | PV initial cost | PV annual cost | PV of salvage | NPV | PV iniitial cost | PV annual cost | PV salvage | NPV | ||
0 | -700000 | -200000 | 175000 | -725000 | -500000 | -550000 | 125000 | -925000 | ||
1 | -700000 | -194137.2496 | 166506.5 | -727631 | -500000 | -533877.4363 | 118933.21 | -914944 | ||
2 | -700000 | -188538.3803 | 158502.9 | -730035 | -500000 | -518480.5459 | 113216.35 | -905264 | ||
3 | -700000 | -183188.2875 | 150956.5 | -732232 | -500000 | -503767.7906 | 107826.1 | -895942 | ||
4 | -700000 | -178072.8932 | 143837.2 | -734236 | -500000 | -489700.4564 | 102740.89 | -886960 | ||
5 | -700000 | -173179.0668 | 137117.1 | -736062 | -500000 | -476242.4338 | 97940.771 | -878302 | ||
6 | -700000 | -168494.5514 | 130770.2 | -737724 | -500000 | -463360.0164 | 93407.272 | -869953 | ||
7 | -700000 | -164007.8974 | 124772.6 | -739235 | -500000 | -451021.718 | 89123.272 | -861898 | ||
8 | -700000 | -159708.4015 | 119102.1 | -740606 | -500000 | -439198.1041 | 85072.9 | -854125 | ||
9 | -700000 | -155586.0505 | 113738 | -741848 | -500000 | -427861.639 | 81241.423 | -846620 | ||
10 | -700000 | -151631.4708 | 108661.2 | -742970 | -500000 | -416986.5446 | 77615.165 | -839371 | ||
11 | -700000 | -147835.8807 | 103854 | -743982 | -500000 | -406548.6719 | 74181.416 | -832367 | ||
12 | -700000 | -144191.0481 | 99299.7 | -744891 | -500000 | -396525.3823 | 70928.357 | -825597 | ||
13 | -700000 | -140689.2505 | 94982.99 | -745706 | -500000 | -386895.4388 | 67844.992 | -819050 | ||
14 | -700000 | -137323.2388 | 90889.52 | -746434 | -500000 | -377638.9066 | 64921.083 | -812718 | ||
15 | -700000 | -134086.2039 | 87005.93 | -747080 | -500000 | -368737.0608 | 62147.092 | -806590 | ||
16 | -700000 | -130971.7461 | 83319.78 | -747652 | -500000 | -360172.3019 | 59514.127 | -800658 | ||
17 | -700000 | -127973.8465 | 79819.45 | -748154 | -500000 | -351928.0779 | 57013.894 | -794914 | ||
18 | -700000 | -125086.8408 | 76494.11 | -748593 | -500000 | -343988.8123 | 54638.652 | -789350 | ||
19 | -700000 | -122305.3956 | 73333.64 | -748972 | -500000 | -336339.8379 | 52381.171 | -783959 | ||
20 | -700000 | -119624.4856 | 70328.58 | -749296 | -500000 | -328967.3354 | 50234.697 | -778733 | ||
21 | -700000 | -117039.3734 | 67470.08 | -749569 | -500000 | -321858.277 | 48192.911 | -773665 | ||
22 | -700000 | -114545.5905 | 64749.87 | -749796 | -500000 | -315000.3738 | 46249.907 | -768750 | ||
23 | -700000 | -112138.9191 | 62160.21 | -749979 | -500000 | -308382.0276 | 44400.152 | -763982 | ||
24 | -700000 | -109815.3766 | 59693.85 | -750122 | -500000 | -301992.2858 | 42638.468 | -759354 | ||
25 | -700000 | -107571.2 | 57344 | -750227 | -500000 | -295820.8 | 40960 | -754861 | ||
26 | -700000 | -105402.8318 | 55104.28 | -750299 | -500000 | -289857.7874 | 39360.199 | -750498 | ||
27 | -700000 | -103306.9072 | 52968.72 | -750338 | -500000 | -284093.9949 | 37834.797 | -746259 | ||
28 | -700000 | -101280.2422 | 50931.7 | -750349 | -500000 | -278520.6661 | 36379.788 | -742141 | ||
29 | -700000 | -99319.8218 | 48987.98 | -750332 | -500000 | -273129.51 | 34991.411 | -738138 | ||
30 | -700000 | -97422.79009 | 47132.59 | -750290 | -500000 | -267912.6727 | 33666.134 | -734247 | ||
31 | -700000 | -95586.44029 | 45360.89 | -750226 | -500000 | -262862.7108 | 32400.636 | -730462 | ||
32 | -700000 | -93808.20578 | 43668.51 | -750140 | -500000 | -257972.5659 | 31191.794 | -726781 | ||
33 | -700000 | -92085.65166 | 42051.34 | -750034 | -500000 | -253235.5421 | 30036.672 | -723199 | ||
34 | -700000 | -90416.46686 | 40505.51 | -749911 | -500000 | -248645.2839 | 28932.504 | -719713 | ||
35 | -700000 | -88798.45691 | 39027.36 | -749771 | -500000 | -244195.7565 | 27876.688 | -716319 | ||
36 | -700000 | -87229.53702 | 37613.48 | -749616 | -500000 | -239881.2268 | 26866.771 | -713014 | ||
37 | -700000 | -85707.72575 | 36260.62 | -749447 | -500000 | -235696.2458 | 25900.442 | -709796 | ||
38 | -700000 | -84231.13903 | 34965.73 | -749265 | -500000 | -231635.6323 | 24975.522 | -706660 | ||
39 | -700000 | -82797.98459 | 33725.94 | -749072 | -500000 | -227694.4576 | 24089.956 | -703605 | ||
40 | -700000 | -81406.55679 | 32538.53 | -748868 | -500000 | -223868.0312 | 23241.804 | -700626 | ||
41 | -700000 | -80055.23168 | 31400.93 | -748654 | -500000 | -220151.8871 | 22429.234 | -697723 | ||
42 | -700000 | -78742.46249 | 30310.73 | -748432 | -500000 | -216541.7719 | 21650.518 | -694891 | ||
43 | -700000 | -77466.77533 | 29265.63 | -748201 | -500000 | -213033.6322 | 20904.021 | -692130 | ||
44 | -700000 | -76226.76519 | 28263.48 | -747963 | -500000 | -209623.6043 | 20188.198 | -689435 | ||
45 | -700000 | -75021.09219 | 27302.22 | -747719 | -500000 | -206308.0035 | 19501.589 | -686806 | ||
46 | -700000 | -73848.47803 | 26379.94 | -747469 | -500000 | -203083.3146 | 18842.813 | -684241 | ||
47 | -700000 | -72707.70274 | 25494.79 | -747213 | -500000 | -199946.1825 | 18210.562 | -681736 |
Please use the MIR method types of pollutio 8-4 A paper mill is considering two t...
A paper mill is considering two types of wastewater reuse equipment: Neutralization Precipitation Initial Investment $ 700,000 $ 500,000 Annual chemical cost $ 220,000 $ 250,000 Annual maintenance cost $ 40,000 $ 110,000 Salvage Value $175,000 $ 125,000 Interest rate 8% 8% Useful life, in years 5 years 5 years a. For the two alternatives, i) Calculate the PW (DO NOT use the AW or FW values); ii) Calculate the AW (DO NOT use the PW or FW values); iii)...
Calculate the equivalent annual costs of (a) overhauling and operating the Maracas for 12 more years (with and without the new engine and control system) and (b) buying and operating the proposed replacement vessel for 20 years. You should use the real discount rate for this analysis. Based on your answer, what should RNI do? Mini Case #1: Capital Budgeting at Rio Negro, Inc. Assignment Overview Rio Negro, Inc. (RNI) is in the business of transporting cargo between ports in...