| PP3.1 |
Example Using Excel PMT Function |
|
|
|
|
|
| Sample Table for Using NPV |
|
|
|
|
|
|
|
|
|
|
|
| i |
0.05 |
| N |
5 |
| A = P(A/P, 10%, 5) |
|
|
|
| N |
Profits |
Expenses |
First Cost |
Total |
| i |
10% |
| A = 15000*.2638 |
= |
$ 3,957.00 |
|
| 0 |
|
| -10000 |
-10000 |
| P |
15000 |
|
|
|
|
|
| 1 |
34000 |
-23000 |
| 11000 |
| "(A/P,10%,5) |
0.2638 |
| =-PMT(B4,B3,B5,) |
| $3,956.96 |
|
| 2 |
34000 |
-23000 |
| 11000 |
| A |
? |
= |
$3,956.96 |
|
|
|
| 3 |
34000 |
-23000 |
| 11000 |
|
|
|
|
|
|
|
|
| 4 |
12000 |
-23000 |
| -11000 |
|
|
|
|
|
|
|
|
| 5 |
34000 |
-23000 |
| 11000 |
|
|
| Example using Factors |
|
|
|
|
| 6 |
34000 |
-46000 |
| -12000 |
| PP3.2 |
| Given |
|
| Find P |
|
| 7 |
34000 |
-23000 |
| 11000 |
|
|
|
|
|
|
|
|
| 8 |
34000 |
-23000 |
| 11000 |
| first cost |
-1200000 |
P |
Already P |
| $ (1,200,000.00) |
|
| 9 |
34000 |
-23000 |
| 11000 |
| savings |
350000 |
A |
* (P/A,10%,15) |
7.606 |
$ 2,662,100.00 |
|
| 10 |
34000 |
-34000 |
| 0 |
| salvage |
200000 |
F |
* (P/F,10%,15) |
0.2394 |
$ 47,880.00 |
|
| 11 |
34000 |
-23000 |
| 11000 |
| $56,593.99 |
| i |
0.1 |
|
| Present Worth |
$ 1,509,980.00 |
|
| 12 |
36000 |
-23000 |
| 13000 |
| $46,593.99 |
| N |
15 |
|
|
|
|
|
|
|
|
|
| $56,593.99 |
NPV |
Yrs 1 - N |
|
|
|
|
|
|
|
|
|
|
|
|
| $46,593.99 |
Present Worth (includes zero yr) |
|
|
| Example using Excel PW function |
| PP3.2 |
|
|
|
| PW |
| first cost |
-1200000 |
| Present Worth of 1st cost |
| $ (1,200,000.00) |
| savings |
350000 |
| Present Worth of savings |
| $2,662,127.83 |
| $2,662,127.83 |
| salvage |
200000 |
| Present Worth of salvage |
| $47,878.41 |
| $47,878.41 |
| i |
0.1 |
PW total |
Combined Present Worth |
| $ 1,510,006.24 |
| N |
15 |
| HW iii |
|
|
|
|
|
| What is the monthly payment for a 3 year new car loan, when the nominal annual interest is 6%. |
|
| Ann |
Monthly |
|
|
|
| After the down payment and other up-front charges, the amount borrowed is $44,000. Show your calculations and results using two methods: |
| n = |
3 |
36 |
| i = |
0.06 |
0.50% |
| $1,338.57 |
|
| a. Use Engineering Economy factors and the compound interest tables found in Appendix C. |
| loan = |
44000 |
|
| =-PMT(C34,C33,B35) |
|
| b. Using spreadsheet. Set up table with known values and use Excel payment function (PMT). |
|
|
|
|
|
|
|
| c. What is the monthly payment if the loan interest rate is the same, but loan is for 4 years? |
| Find ? |
A |
| Given ? |
P |
|
|
|
| A = P(A/P, 0.5%, 36) |
| HW iii |
|
| from page 593 |
|
| Find A given P |
| A = P(A/P, 0.5%, 36) |
| n |
|
| 0.0304 |
| i |
|
| Using Factor |
| loan = P |
| HW viii |
R&D project for new project already spent $200,000. |
|
| Spending another $100,000 for patent will complete project. |
|
| If company goes forward net returns will be $20,000 per year for 10 years. |
|
| Company's interest rate is 10% |
| what is the $200,000 |
| what is the $100,000 |
| what is the $20,000 |
| N = |
| I = |
| Find ? |
| Given ? |
|
|
|
|
|
|
|
|
| Cash Flow |
| First Cost |
-100000 |
| Revenues |
$122,891.34 |
| 0 |
| -100000 |
| Profits |
20000 |
| $122,891.34 |
|
| 1 |
| 20000 |
| N |
10 |
| =-PV(B71,B70,20000) |
|
| 2 |
| 20000 |
| I |
0.1 |
|
|
|
| 3 |
| 20000 |
|
|
| PW |
$22,891.34 |
|
| 4 |
| 20000 |
|
|
|
|
|
|
| 5 |
| 20000 |
|
|
|
|
|
|
| 6 |
| 20000 |
|
|
|
|
|
|
| 7 |
| 20000 |
|
|
|
|
|
|
| 8 |
| 20000 |
|
|
|
|
|
|
| 9 |
| 20000 |
|
|
|
|
|
|
| 10 |
| 20000 |
|
|
|
|
|
|
| PW of Revenues = |
| $122,891.34 |
|
|
|
|
|
|
| Present Worth of |
| $22,891.34 |
|
|
|
|
|
|
| project going forward |
| Example: Problem setup similar to Homework problem ix. |
| Interest = |
5% |
| First cost = |
-4000 |
| Life (yrs) = |
5 |
| Salvage = |
1000 |
| Annual Revenue = |
1000 |
| Repeat at end of 5 years and 10 years. |
| What is Present Worth for entire |
| 15 years of Service |
| What is Present Worth for entire |
| 15 years of Service if there was no |
| salvage value |
| Years |
Cost $ |
Salvage |
Revenue |
Cash Flow |
| 0 |
-4000 |
|
| -4000 |
| 1 |
|
| 1000 |
1000 |
| 2 |
|
| 1000 |
1000 |
| 3 |
|
| 1000 |
1000 |
| 4 |
|
| 1000 |
1000 |
| 5 |
-4000 |
1000 |
1000 |
-2000 |
| 6 |
|
| 1000 |
1000 |
| 7 |
|
| 1000 |
1000 |
| 8 |
|
| 1000 |
1000 |
| 9 |
|
| 1000 |
1000 |
| 10 |
-4000 |
1000 |
1000 |
-2000 |
| 11 |
|
| 1000 |
1000 |
| 12 |
|
| 1000 |
1000 |
| 13 |
|
| 1000 |
1000 |
| 14 |
|
| 1000 |
1000 |
| 15 |
| 1000 |
1000 |
2000 |
|
|
|
|
| $6,668.36 |
|
|
|
|
| $2,668.36 |
|
|
|
|
|
| Interest = |
5% |
|
|
|
|
|
| First cost = |
-4000 |
|
|
|
|
|
| Life (yrs) = |
5 |
|
|
|
|
|
| Salvage = |
1000 |
| Years |
Cost $ |
Salvage |
Revenue |
Cash Flow |
Annual Revenue = |
1000 |
| 0 |
-4000 |
|
| -4000 |
Repeat at end of 5 years and 10 years. |
| 1 |
|
| 1000 |
1000 |
What is Present Worth for entire |
| 2 |
|
| 1000 |
1000 |
15 years of Service |
| 3 |
|
| 1000 |
1000 |
What is Present Worth for entire |
| 4 |
|
| 1000 |
1000 |
15 years of Service if there was no |
| 5 |
-4000 |
1000 |
1000 |
-2000 |
salvage value |
| 6 |
|
| 1000 |
1000 |
| 7 |
|
| 1000 |
1000 |
| 8 |
|
| 1000 |
1000 |
| 9 |
|
| 1000 |
1000 |
| 10 |
-4000 |
1000 |
1000 |
-2000 |
| 11 |
|
| 1000 |
1000 |
| 12 |
|
| 1000 |
1000 |
| 13 |
|
| 1000 |
1000 |
| 14 |
|
| 1000 |
1000 |
| 15 |
| 1000 |
1000 |
2000 |
|
|
|
| NPV Yrs 1-15 |
$6,668.36 |
=NPV(G118,E124:E138) |
|
|
|
| Add in Zero Yr |
$2,668.36 |
=+E140+E123 |