please show work

In five years, Kent Duncan will retire. He is exploring the possibility of opening a self-service car wash. The car wash could be managed In the free time he has available from his regular occupation, and it could be closed easily when he retires. After careful study. Mr. Duncan has determined the following: A building in which a car wash could be installed is available under a five-year lease at a cost of $3.100 per month Purchase and installation costs of equipment would total $153,000. In five years the equipment could be sold for about 10% of its original cost An Investment of an additional $5.000 would be required to cover working capital needs for cleaning supplies, change funds, and so forth. After five years, this working capital would be released for investment elsewhere. Both a wash and a vacuum service would be offered with a wash costing $1.51 and the vacuum costing $0.75 per use. The only variable costs associated with the operation would be 7.5 cents per wash for water and 10 cents per use of the vacuum for electricity . In addition to rent, monthly costs of operation would be cleaning. $1.600; Insurance $75; and maintenance $1,735. Gross receipts from the wash would be about $1.812 per week. According to the experience of other car washes, 60% of the customers using the wash would also use the vacuum. Mr. Duncan will not open the car wash unless It provides at least a 7% return. Required: 1. Assuming that the car wash will be open 52 weeks a year, compute the expected annual net cash receipts from its operation. Answer is complete and correct. s 94.224 28,080 122,304 $ Auto wash cash receipts Vacuum cash receipts Total cash receipts Less cash disbursements: Water Electricity Rent Cleaning Insurance Maintenance Total cash disbursements Annual net cash flow from operations 4.680 .744 37,200 19,200 900 20.820 88,544 35.780 $ 2-a. Determine the net present value using the net present value method of investment analysis. (Any cash outflows should be Indicated by a minus sign. Do not round intermediate calculations and round your final answers to the nearest dollar amount.) Cost of the equipment Working capital Net annual cash inflows Working capital release Salvage value Net present value Answer is not complete. Amount of Present Year(s) Cash Value of Flows Cash Flows Now $ (153,000) S (153,000) Now $ (5,000) (5.000) 1-5 $ 35,780 5 $ 5,000 5 S 15.300 S (158,000)