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
  • SEE MORE 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