would someone give the correct answer please?
First Cost and Salvage Value have to be annualized
X | X-Trud | SUPR-X | ||
First Cost | 251,965.97 | 568,265.32 | 330,236.34 | PMT(rate,years,first cost) |
Salvage Value | 3,015.54 | 17,041.29 | 4,170.67 | PMT(rate,years,,first cost) |
M&O gradient needs to be annualized
Years | X | PV | X-Trud | PV | SUPR-X | PV |
1 | 77,000.00 | 71,962.62 | 80,000.00 | 74,766.36 | 55,000.00 | 51,401.87 |
2 | 91,000.00 | 79,482.92 | 89,500.00 | 78,172.77 | 65,500.00 | 57,210.24 |
3 | 105,000.00 | 85,711.28 | 99,000.00 | 80,813.49 | 76,000.00 | 62,038.64 |
4 | 119,000.00 | 90,784.53 | 108,500.00 | 82,774.13 | 86,500.00 | 65,990.44 |
5 | 133,000.00 | 94,827.16 | 118,000.00 | 84,132.37 | 97,000.00 | 69,159.66 |
6 | 147,000.00 | 97,952.31 | 107,500.00 | 71,631.79 | ||
7 | 161,000.00 | 100,262.71 | 118,000.00 | 73,484.47 | ||
8 | 175,000.00 | 101,851.59 | 128,500.00 | 74,788.17 | ||
9 | 189,000.00 | 102,803.48 | 139,000.00 | 75,606.79 | ||
10 | 203,000.00 | 103,194.91 | 149,500.00 | 75,998.22 | ||
11 | 217,000.00 | 103,095.14 | 160,000.00 | 76,014.85 | ||
12 | 231,000.00 | 102,566.76 | 170,500.00 | 75,704.04 | ||
13 | 245,000.00 | 101,666.29 | 181,000.00 | 75,108.57 | ||
14 | 259,000.00 | 100,444.67 | ||||
15 | 273,000.00 | 98,947.76 | ||||
16 | 287,000.00 | 97,216.83 | ||||
17 | 301,000.00 | 95,288.89 | ||||
Total PV | 1,628,059.84 | 400,659.11 | 904,137.73 |
Annual Benefit is given as an annual stream
Now, the Total PV needs to be annualised
Total PV | 1,628,059.84 | 400,659.11 | 904,137.73 | ||||
Annual_M&O | 166,754.34 | 97,717.03 | 108,180.85 | PMT(rate, years, PV) |
X | X-Trud | SUPR-X | |
First Cost | 251,965.97 | 568,265.32 | 330,236.34 |
Annual_M&O | 166,754.34 | 97,717.03 | 108,180.85 |
Total Costs | 418,720.32 | 665,982.35 | 438,417.19 |
Annual Benefit | 100,000.00 | 628,000.00 | 712,000.00 |
Salvage Value | 3,015.54 | 17,041.29 | 4,170.67 |
Total Benefits | 103,015.54 | 645,041.29 | 716,170.67 |
Annual CF | -315,704.78 | -20,941.06 | 277,753.48 |
Difference | 593,458.26 | 298,694.54 |
would someone give the correct answer please? The following annual costs are associated with three new...
The following annual costs are associated with three new extruder machines being considered for use in a Styrofoam cup plant: IX X-TRUD (13 Data Useful Life, Years First Cost Salvage Value Annual Benefit M&O M&O Gradient $2,070,000 $119,000 $89,000 $56,000 $13,000 $2,930,000 $87,000 $534,000 $80,000 $11,500 SUPR-X 11 $2,790,000 $108,000 $610.000 $50,000 $15,000 The company's interest rate (MARR) is 4%. Which extruder should the Styrofoam company choose? Use Annual Cash Flow Analysis and provide the right reason. O Choosing SUPR-X...
The following annual costs are associated with three new extruder machines being considered for use in a Styrofoam cup plant: Data X X-TRUD SUPR-X Useful Life, Years 5 13 11 First Cost $2,300,000 $2,660,000 $2,250,000 Salvage Value $105,000 $88,000 $91,000 Annual Benefit $95,000 $681,000 $731,000 M&O $75,000 $70,000 $68,000 M&O Gradient $11,000 $15,500 $13,500 The company's interest rate (MARR) is 21%. Which extruder should the Styrofoam company choose? Use Annual Cash Flow Analysis and provide the right reason. The...
Someone please help! If possible can whoever answers give a detailed explanation with the answer so I can fully understand. Thank you in advance. The question is as followed 1. A. What yearly cash flows are relevant fr this investment decision? Do not forget the effect of taxes and the initial investment amount B. What discount rate should Worldwide Paper Company (WPC) use to analyze those cash flows? Be prepared to justify your recommended rate and the assumptions that you...
Please use own words. Thank you. CASE QUESTIONS AND DISCUSSION > Analyze and discuss the questions listed below in specific detail. A minimum of 4 pages is required; ensure that you answer all questions completely Case Questions Who are the main players (name and position)? What business (es) and industry or industries is the company in? What are the issues and problems facing the company? (Sort them by importance and urgency.) What are the characteristics of the environment in which...