find the Insurance cost (A43) and Total insurance (A44) for years 1 through 30

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question
100%

Please help me find the Insurance cost (A43) and Total insurance (A44) for years 1 through 30. Thank you!

8 Assumptions for Case:
9 Size, kW
10 cost per kW
11 Efficiency rating
15 kw
$7,000 s per kW
Total cost
$
105,000.00
18% %
end-of-life salvag
15%
12 annual degradation
0.50% %
value to deprecia $
89,250.00
13
14 SIP rate
15 system rating
16 design factor
$1.95 per W
12585 W
Notes:
0.9
1) Electricity generation for year 1 is in cell B36 based on a formula in that cell.
17
For each succeeding year electricity generation declines by 0.5%, as stated in the case.
18 tax rate
38% of profits
2) The hurdle rate or discount rate is in cell B30 and is based on an after-tax rate, since all of the
19 tax credit
30% of system cost
cash flows are adjusted for taxes.
20
3) The formula for the Solar Incentive Program (SIP) is in cell B64.
21 Electricity cost
$0.17 per kWh
4) Total cash flow for the payback method is the formula in cell B71.
22 annual increase
3%
5) Number of years for payback is in cell B74.
23
6) Initially assume straight line depreciation over 5 years; in question 3) you will use accelerated depreciation based on MACRS.
24 maintainance
$15 per kw
25 annual increase
2%
26
27 insurance
0.30% of total cost
28 annual increase
2%
29
30 discount rate
3.53%
31
32
33
year
34
1
2
3
4
5
6
7
8
10
11
12
13
14
15
16
17
18
19
35 electricity cost
$0.17
$0.18
$0.18
$0.19
$0.19
$0.20
$0.20
$0.21
$0.22
$0.22
$0.23
$0.24
$0.24
$0.25
$0.26
$0.26
$0.27
$0.28
$0.29
36 electricity generation kW
37 electricity cost savings
23652
$4.020.84
38
39
40 maintainance cost per kW
$15
$15.30
$15.61
$15.92
$16.24
$16.56
$16.89
$17.23
$17.57
$17.93
$18.28
$18.65
$19.02
$19.40
$19.79
$20.19
$20.59
$21.00
$21.42
41 total maint cost (based on 15kW)
42
43 insurance cost
0.30%
0.31%
0.31%
0.32%
0.32%
0.33%
0.34%
0.34%
0.35%
0.36%
0.37%
0.37%
0.38%
0.39%
0.40%
0.40%
0.41%
0.42%
0.43%
44 total insurance
$
315.00
Transcribed Image Text:8 Assumptions for Case: 9 Size, kW 10 cost per kW 11 Efficiency rating 15 kw $7,000 s per kW Total cost $ 105,000.00 18% % end-of-life salvag 15% 12 annual degradation 0.50% % value to deprecia $ 89,250.00 13 14 SIP rate 15 system rating 16 design factor $1.95 per W 12585 W Notes: 0.9 1) Electricity generation for year 1 is in cell B36 based on a formula in that cell. 17 For each succeeding year electricity generation declines by 0.5%, as stated in the case. 18 tax rate 38% of profits 2) The hurdle rate or discount rate is in cell B30 and is based on an after-tax rate, since all of the 19 tax credit 30% of system cost cash flows are adjusted for taxes. 20 3) The formula for the Solar Incentive Program (SIP) is in cell B64. 21 Electricity cost $0.17 per kWh 4) Total cash flow for the payback method is the formula in cell B71. 22 annual increase 3% 5) Number of years for payback is in cell B74. 23 6) Initially assume straight line depreciation over 5 years; in question 3) you will use accelerated depreciation based on MACRS. 24 maintainance $15 per kw 25 annual increase 2% 26 27 insurance 0.30% of total cost 28 annual increase 2% 29 30 discount rate 3.53% 31 32 33 year 34 1 2 3 4 5 6 7 8 10 11 12 13 14 15 16 17 18 19 35 electricity cost $0.17 $0.18 $0.18 $0.19 $0.19 $0.20 $0.20 $0.21 $0.22 $0.22 $0.23 $0.24 $0.24 $0.25 $0.26 $0.26 $0.27 $0.28 $0.29 36 electricity generation kW 37 electricity cost savings 23652 $4.020.84 38 39 40 maintainance cost per kW $15 $15.30 $15.61 $15.92 $16.24 $16.56 $16.89 $17.23 $17.57 $17.93 $18.28 $18.65 $19.02 $19.40 $19.79 $20.19 $20.59 $21.00 $21.42 41 total maint cost (based on 15kW) 42 43 insurance cost 0.30% 0.31% 0.31% 0.32% 0.32% 0.33% 0.34% 0.34% 0.35% 0.36% 0.37% 0.37% 0.38% 0.39% 0.40% 0.40% 0.41% 0.42% 0.43% 44 total insurance $ 315.00
Expert Solution
steps

Step by step

Solved in 2 steps with 3 images

Blurred answer
Knowledge Booster
Characteristics Of Insurance
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education