In: Finance
Exercise 6.8: The plant manager of manard Services has received five projects from his managers. | |||||
He uses a MARR of 9% to make project decisions. Find NPW, NFW, and EUAQ for the projects. | |||||
Year | Project U | Project V | Project W | Project X | Project Y |
0 | ($211,345) | ($6,000) | ($425,000) | ($578,000) | ($821,000) |
1 | $5,000 | $1,500 | $5,000 | $85,000 | $85,000 |
2 | $8,800 | $16,500 | $13,800 | $234,600 | $85,000 |
3 | $15,488 | $18,150 | $38,088 | $647,496 | $234,600 |
4 | $27,259 | $19,865 | $44,182 | $751,095 | $272,136 |
5 | $47,976 | $21,862 | $51,251 | $871,271 | $315,678 |
6 | $84,437 | ($59,451) | ($1,010,674) | ($366,186) | |
7 | $148,609 | $604,026 | ($1,172,382) | $424,776 | |
8 | $261,552 | $96,644 | $492,740 |
NOTE:
FORMULA in excel
NPW (NET PRESENT WORTH) = npv(rate,cashflow1, cashflow2,....) +
initial investment
NFW (NET FUTURE WORTH)= NPW* (1+ rate)^time period
EUAQ (Equivalent Uniform Annual Worth)= pmt(rate, time period, -
NPW)
Here rate= MARR=9%
time period = time period of cashflows for each project
for example time period for project U is 8, project V is 5 and so on.