Which of the alternatives is preferable.
Answer to Problem 100P
The option to be selected is Solar Collector Field, since it results in a higher overall
Explanation of Solution
Given information:
Installation Cost:
Flat Solar Panels$87 Million
Mechanized Solar Panels $101 Million
Solar Collector Field $91 Million
Annual Operation and Maintenance costs (year 1):
Flat Solar Panels $2 Million
Mechanized Solar Panels $2.3 Million
Solar Collector Field $3 Million
Increase in Annual Operation and Maintenance costs (year 2 onwards):
Flat Solar Panels $250,000
Mechanized Solar Panels $300,000
Solar Collector Field $350,000
Annual Revenues in the form of Electricity
Flat Solar Panels $6.9 Million
Mechanized Solar Panels $8.8 Million
Solar Collector Field $9.7 Million
Annual Increase in Revenues:
Flat Solar Panels8%
Mechanized Solar Panels 8%
Solar Collector Field 8%
Useful Life: 20 Years
Rate of Interest for calculation: 10%.
Based on the above information, the following tables outlines the
Flat Solar Panels:
Year | Cash Flows | Cash Inflows | Cash Flows | Net Cash Flows | P.V. @10% | Amount | |
0 | Electricity Benefits | $ - | Initial Cost | $ 87,000,000.00 | $ (87,000,000.00) | 1 | $ (87,000,000.00) |
1 | Electricity Benefits | $6,900,000.00 | Operating Costs | $ 2,000,000.00 | $ 4,900,000.00 | 0.9091 | $ 4,454,590.00 |
2 | Electricity Benefits (8% higher than last year) | $7,452,000.00 | Operating Costs($250,000 higher than previous year) | $ 2,250,000.00 | $ 5,202,000.00 | 0.8264 | $ 4,298,932.80 |
3 | Electricity Benefits (8% higher than last year) | $8,048,160.00 | Operating Costs($250,000 higher than previous year) | $ 2,500,000.00 | $ 5,548,160.00 | 0.7513 | $ 4,168,332.61 |
4 | Electricity Benefits (8% higher than last year) | $8,692,012.80 | Operating Costs($250,000 higher than previous year) | $ 2,750,000.00 | $ 5,942,012.80 | 0.683 | $ 4,058,394.74 |
5 | Electricity Benefits (8% higher than last year) | $9,387,373.82 | Operating Costs($250,000 higher than previous year) | $ 3,000,000.00 | $ 6,387,373.82 | 0.6209 | $ 3,965,920.41 |
6 | Electricity Benefits (8% higher than last year) | $ 10,138,363.73 | Operating Costs($250,000 higher than previous year) | $ 3,250,000.00 | $ 6,888,363.73 | 0.5645 | $ 3,888,481.33 |
7 | Electricity Benefits (8% higher than last year) | $ 10,949,432.83 | Operating Costs($250,000 higher than previous year) | $ 3,500,000.00 | $ 7,449,432.83 | 0.5132 | $ 3,823,048.93 |
8 | Electricity Benefits (8% higher than last year) | $ 11,825,387.45 | Operating Costs($250,000 higher than previous year) | $ 3,750,000.00 | $ 8,075,387.45 | 0.4665 | $ 3,767,168.25 |
9 | Electricity Benefits (8% higher than last year) | $ 12,771,418.45 | Operating Costs($250,000 higher than previous year) | $ 4,000,000.00 | $ 8,771,418.45 | 0.4241 | $ 3,719,958.57 |
10 | Electricity Benefits (8% higher than last year) | $ 13,793,131.93 | Operating Costs($250,000 higher than previous year) | $ 4,250,000.00 | $ 9,543,131.93 | 0.3855 | $ 3,678,877.36 |
11 | Electricity Benefits (8% higher than last year) | $ 14,896,582.48 | Operating Costs($250,000 higher than previous year) | $ 4,500,000.00 | $ 10,396,582.48 | 0.3505 | $ 3,644,002.16 |
12 | Electricity Benefits (8% higher than last year) | $ 16,088,309.08 | Operating Costs($250,000 higher than previous year) | $ 4,750,000.00 | $ 11,338,309.08 | 0.3186 | $ 3,612,385.27 |
13 | Electricity Benefits (8% higher than last year) | $ 17,375,373.81 | Operating Costs($250,000 higher than previous year) | $ 5,000,000.00 | $ 12,375,373.81 | 0.2897 | $ 3,585,145.79 |
14 | Electricity Benefits (8% higher than last year) | $ 18,765,403.71 | Operating Costs($250,000 higher than previous year) | $ 5,250,000.00 | $ 13,515,403.71 | 0.2633 | $ 3,558,605.80 |
15 | Electricity Benefits (8% higher than last year) | $ 20,266,636.01 | Operating Costs($250,000 higher than previous year) | $ 5,500,000.00 | $ 14,766,636.01 | 0.2394 | $ 3,535,132.66 |
16 | Electricity Benefits (8% higher than last year) | $ 21,887,966.89 | Operating Costs($250,000 higher than previous year) | $ 5,750,000.00 | $ 16,137,966.89 | 0.2176 | $ 3,511,621.59 |
17 | Electricity Benefits (8% higher than last year) | $ 23,639,004.24 | Operating Costs($250,000 higher than previous year) | $ 6,000,000.00 | $ 17,639,004.24 | 0.1978 | $ 3,488,995.04 |
18 | Electricity Benefits (8% higher than last year) | $ 25,530,124.58 | Operating Costs($250,000 higher than previous year) | $ 6,250,000.00 | $ 19,280,124.58 | 0.1799 | $ 3,468,494.41 |
19 | Electricity Benefits (8% higher than last year) | $ 27,572,534.54 | Operating Costs($250,000 higher than previous year) | $ 6,500,000.00 | $ 21,072,534.54 | 0.1635 | $ 3,445,359.40 |
20 | Electricity Benefits (8% higher than last year) | $ 29,778,337.31 | Operating Costs($250,000 higher than previous year) | $ 6,750,000.00 | $ 23,028,337.31 | 0.1486 | $ 3,422,010.92 |
Net Present Value | $ (11,904,541.97) |
Mechanized Solar Panels:
Year | Cash Flows | Cash Inflows | Cash Flows | Cash Outflows | Net Cash Flows | P.V. @10% | Amount |
0 | Electricity Benefits | $ - | Initial Cost | $ 101,000,000.00 | $ (101,000,000.00) | 1 | $ (101,000,000.00) |
1 | Electricity Benefits (8% higher than last year) | $ 8,800,000.00 | Operating Costs | $ 2,300,000.00 | $ 6,500,000.00 | 0.9091 | $ 5,909,150.00 |
2 | Electricity Benefits (8% higher than last year) | $ 9,504,000.00 | Operating Costs($300,000 higher than previous year) | $ 2,600,000.00 | $ 6,904,000.00 | 0.8264 | $ 5,705,465.60 |
3 | Electricity Benefits (8% higher than last year) | $ 10,264,320.00 | Operating Costs($300,000 higher than previous year) | $ 2,900,000.00 | $ 7,364,320.00 | 0.7513 | $ 5,532,813.62 |
4 | Electricity Benefits (8% higher than last year) | $ 11,085,465.60 | Operating Costs($300,000 higher than previous year) | $ 3,200,000.00 | $ 7,885,465.60 | 0.683 | $ 5,385,773.00 |
5 | Electricity Benefits (8% higher than last year) | $ 11,972,302.85 | Operating Costs($300,000 higher than previous year) | $ 3,500,000.00 | $ 8,472,302.85 | 0.6209 | $ 5,260,452.84 |
6 | Electricity Benefits (8% higher than last year) | $ 12,930,087.08 | Operating Costs($300,000 higher than previous year) | $ 3,800,000.00 | $ 9,130,087.08 | 0.5645 | $ 5,153,934.15 |
7 | Electricity Benefits (8% higher than last year) | $ 13,964,494.04 | Operating Costs($300,000 higher than previous year) | $ 4,100,000.00 | $ 9,864,494.04 | 0.5132 | $ 5,062,458.34 |
8 | Electricity Benefits (8% higher than last year) | $ 15,081,653.57 | Operating Costs($300,000 higher than previous year) | $ 4,400,000.00 | $ 10,681,653.57 | 0.4665 | $ 4,982,991.39 |
9 | Electricity Benefits (8% higher than last year) | $ 16,288,185.85 | Operating Costs($300,000 higher than previous year) | $ 4,700,000.00 | $ 11,588,185.85 | 0.4241 | $ 4,914,549.62 |
10 | Electricity Benefits (8% higher than last year) | $ 17,591,240.72 | Operating Costs($300,000 higher than previous year) | $ 5,000,000.00 | $ 12,591,240.72 | 0.3855 | $ 4,853,923.30 |
11 | Electricity Benefits (8% higher than last year) | $ 18,998,539.98 | Operating Costs($300,000 higher than previous year) | $ 5,300,000.00 | $ 13,698,539.98 | 0.3505 | $ 4,801,338.26 |
12 | Electricity Benefits (8% higher than last year) | $ 20,518,423.17 | Operating Costs($300,000 higher than previous year) | $ 5,600,000.00 | $ 14,918,423.17 | 0.3186 | $ 4,753,009.62 |
13 | Electricity Benefits (8% higher than last year) | $ 22,159,897.03 | Operating Costs($300,000 higher than previous year) | $ 5,900,000.00 | $ 16,259,897.03 | 0.2897 | $ 4,710,492.17 |
14 | Electricity Benefits (8% higher than last year) | $ 23,932,688.79 | Operating Costs($300,000 higher than previous year) | $ 6,200,000.00 | $ 17,732,688.79 | 0.2633 | $ 4,669,016.96 |
15 | Electricity Benefits (8% higher than last year) | $ 25,847,303.89 | Operating Costs($300,000 higher than previous year) | $ 6,500,000.00 | $ 19,347,303.89 | 0.2394 | $ 4,631,744.55 |
16 | Electricity Benefits (8% higher than last year) | $ 27,915,088.20 | Operating Costs($300,000 higher than previous year) | $ 6,800,000.00 | $ 21,115,088.20 | 0.2176 | $ 4,594,643.19 |
17 | Electricity Benefits (8% higher than last year) | $ 30,148,295.26 | Operating Costs($300,000 higher than previous year) | $ 7,100,000.00 | $ 23,048,295.26 | 0.1978 | $ 4,558,952.80 |
18 | Electricity Benefits (8% higher than last year) | $ 32,560,158.88 | Operating Costs($300,000 higher than previous year) | $ 7,400,000.00 | $ 25,160,158.88 | 0.1799 | $ 4,526,312.58 |
19 | Electricity Benefits (8% higher than last year) | $ 35,164,971.59 | Operating Costs($300,000 higher than previous year) | $ 7,700,000.00 | $ 27,464,971.59 | 0.1635 | $ 4,490,522.86 |
20 | Electricity Benefits (8% higher than last year) | $ 37,978,169.32 | Operating Costs($300,000 higher than previous year) | $ 8,000,000.00 | $ 29,978,169.32 | 0.1486 | $ 4,454,755.96 |
Net Present Value | $ (2,047,699.18) |
Solar Collector Field:
Year | Cash Flows | Cash Inflows | Cash Flows | Cash Outflows | Net Cash Flows | P.V. @10% | Amount |
0 | Electricity Benefits | $ - | Initial Cost | $ 91,000,000.00 | $ (91,000,000.00) | 1 | $ (91,000,000.00) |
1 | Electricity Benefits (8% higher than last year) | $ 9,700,000.00 | Operating Costs | $ 3,000,000.00 | $ 6,700,000.00 | 0.9091 | $ 6,090,970.00 |
2 | Electricity Benefits (8% higher than last year) | $ 10,476,000.00 | Operating Costs($350,000 higher than previous year) | $ 3,350,000.00 | $ 7,126,000.00 | 0.8264 | $ 5,888,926.40 |
3 | Electricity Benefits (8% higher than last year) | $ 11,314,080.00 | Operating Costs($350,000 higher than previous year) | $ 3,700,000.00 | $ 7,614,080.00 | 0.7513 | $ 5,720,458.30 |
4 | Electricity Benefits (8% higher than last year) | $ 12,219,206.40 | Operating Costs($350,000 higher than previous year) | $ 4,050,000.00 | $ 8,169,206.40 | 0.683 | $ 5,579,567.97 |
5 | Electricity Benefits (8% higher than last year) | $ 13,196,742.91 | Operating Costs($350,000 higher than previous year) | $ 4,400,000.00 | $ 8,796,742.91 | 0.6209 | $ 5,461,897.67 |
6 | Electricity Benefits (8% higher than last year) | $ 14,252,482.34 | Operating Costs($350,000 higher than previous year) | $ 4,750,000.00 | $ 9,502,482.34 | 0.5645 | $ 5,364,151.28 |
7 | Electricity Benefits (8% higher than last year) | $ 15,392,680.93 | Operating Costs($350,000 higher than previous year) | $ 5,100,000.00 | $ 10,292,680.93 | 0.5132 | $ 5,282,203.85 |
8 | Electricity Benefits (8% higher than last year) | $ 16,624,095.41 | Operating Costs($350,000 higher than previous year) | $ 5,450,000.00 | $ 11,174,095.41 | 0.4665 | $ 5,212,715.51 |
9 | Electricity Benefits (8% higher than last year) | $ 17,954,023.04 | Operating Costs($350,000 higher than previous year) | $ 5,800,000.00 | $ 12,154,023.04 | 0.4241 | $ 5,154,521.17 |
10 | Electricity Benefits (8% higher than last year) | $ 19,390,344.88 | Operating Costs($350,000 higher than previous year) | $ 6,150,000.00 | $ 13,240,344.88 | 0.3855 | $ 5,104,152.95 |
11 | Electricity Benefits (8% higher than last year) | $ 20,941,572.47 | Operating Costs($350,000 higher than previous year) | $ 6,500,000.00 | $ 14,441,572.47 | 0.3505 | $ 5,061,771.15 |
12 | Electricity Benefits (8% higher than last year) | $ 22,616,898.27 | Operating Costs($350,000 higher than previous year) | $ 6,850,000.00 | $ 15,766,898.27 | 0.3186 | $ 5,023,333.79 |
13 | Electricity Benefits (8% higher than last year) | $ 24,426,250.13 | Operating Costs($350,000 higher than previous year) | $ 7,200,000.00 | $ 17,226,250.13 | 0.2897 | $ 4,990,444.66 |
14 | Electricity Benefits (8% higher than last year) | $ 26,380,350.14 | Operating Costs($350,000 higher than previous year) | $ 7,550,000.00 | $ 18,830,350.14 | 0.2633 | $ 4,958,031.19 |
15 | Electricity Benefits (8% higher than last year) | $ 28,490,778.16 | Operating Costs($350,000 higher than previous year) | $ 7,900,000.00 | $ 20,590,778.16 | 0.2394 | $ 4,929,432.29 |
16 | Electricity Benefits (8% higher than last year) | $ 30,770,040.41 | Operating Costs($350,000 higher than previous year) | $ 8,250,000.00 | $ 22,520,040.41 | 0.2176 | $ 4,900,360.79 |
17 | Electricity Benefits (8% higher than last year) | $ 33,231,643.64 | Operating Costs($350,000 higher than previous year) | $ 8,600,000.00 | $ 24,631,643.64 | 0.1978 | $ 4,872,139.11 |
18 | Electricity Benefits (8% higher than last year) | $ 35,890,175.13 | Operating Costs($350,000 higher than previous year) | $ 8,950,000.00 | $ 26,940,175.13 | 0.1799 | $ 4,846,537.51 |
19 | Electricity Benefits (8% higher than last year) | $ 38,761,389.14 | Operating Costs($350,000 higher than previous year) | $ 9,300,000.00 | $ 29,461,389.14 | 0.1635 | $ 4,816,937.12 |
20 | Electricity Benefits (8% higher than last year) | $ 41,862,300.27 | Operating Costs($350,000 higher than previous year) | $ 9,650,000.00 | $ 32,212,300.27 | 0.1486 | $ 4,786,747.82 |
Net Present Value | $ 13,045,300.56 |
Net present value is the difference of Sum of Present values of cash inflows and Sum of Present values of cash outflows. If the value is positive then the project may be accepted. While evaluation of two or more alternatives takes place, then the proposal with the higher net present value may be selected since it results in a greater cash inflow over the duration of the project.
In the given scenario, Present values are calculated by calculating the present values of cash inflows in the form of revenues in the form of electricity and cash outflows such as installation cost and operating cost.
Installation Costs in case of Flat Solar Panels are $87 Million, Mechanized Solar Panels + $101 Million and Solar Collector Field + $91 Million.
Annual Operation and Maintenance costs for year 1, in case of Flat Solar Panels+ $2 Million, Mechanized Solar Panels + $2.3 Million and Solar Collector Field + $3 Million.
Increase Annual Operation and Maintenance costs year 2 onwardsin case ofFlat Solar Panels+ $250,000, Mechanized Solar Panels + $300,000 and Solar Collector Field + $350,000.
Annual Revenues in the form of Electricity in case of Flat Solar Panels + $6.9Million, Mechanized Solar Panels + $8.8 Million and Solar Collector Field + $9.7 Million
Annual Increase in Revenues is 8% in case of all alternatives and the Useful Life is 20 Years. Rate of Interest for calculation is considered as 10%
Present value factor is calculated as 1/1.10 ^ N where N is the year of operation.
Conclusion:
Hence the option to be selected is Flat Solar Panels since it results in higher overall cash flow for a period of 20 years.
Want to see more full solutions like this?
Chapter 5 Solutions
Engineering Economic Analysis
- Which of the following is an example of employment in the primary sector? Car salesman Miner College professor Carpenterarrow_forwardWhich of the following is an example of employment in the primary sector? Car salesman Miner College professor Carpenterarrow_forwardAngelo: Marijuana should be legalized A.All of Angelo’s friends smoke marijuana.b.Legalizing marijuana would reduce the consumption of marijuana and save lives, money, and resources.c.Angelo has already said on television that marijuana should be legalized.d.Angelo likes to smoke marijuanaarrow_forward
- Introduction and Problem Statement This report examines … [Include a statement of the main problem in the case.] Background [Detailed company/case background tying directly to the context of the specific case study. Summarize data from the case scenario that is pertinent to solving the stated problem.] Analysis [Thoroughly analyze the questions asked of you here as well as the main questions suggested within the case study.] Alternatives and Evaluation [This section should list some options available as solutions and discuss the pros and cons of each alternative.] Recommendations [This section should suggest the recommended solution and validation for this selection.] Action Plan [This section should provide a step-by-step actionable guide to achieve the recommended decision divided by short and long term activities.] Conclusion [Concisely summarize the case options, recommended decision and future predictions ofr the company.] References Include any references used.…arrow_forwardWhat is Bitcoin? How important is it to businesses and individuals? How does it cause environmental damage and is that damage worth continued uses of Bitcoin?arrow_forwardWhile visiting and chatting with an old friend who lives in a rural area, a man's teenage daughter joins the conversation and shared that she wants to work on a farm after she graduates from college and that farming is her passion. She shared the graph that follows from the Bureau of Labor Statistics that she recently obtained that shows the average wage (salary) by profession. She was very confused about why different professions pay people different wages. She was expecting the pay rate for people who work in the farming industry to be paid more than other “unnecessary” professions. While sharing the data with you, she asked the following questions: Why do workers in business and financial operations get paid more than those who work in farming and health care? After all, farmers make food and health care workers help people’s health. I don’t get it, but who decides how much people in certain professions get paid? I mean who decides how much I should be compensated for my work? Why…arrow_forward
- Instructions:- Need to do in assembly language. Submit your DOC file with all explanation, also submit your code file. no chatgpt pls no plagirism plsarrow_forward'producing more goods and services lowers environmental quality' is not the correct answer.arrow_forwardA movement along an economy's production possibility frontier with output on one axis and environmental quality on the other shows that: technological improvements may lead to a sustainable economy with higher consumption in the future and better an improved environment. producing more goods and services lowers environmental quality. producing more goods and services raises environmental quality. a high use of natural resources to produce more goods and services today may lead to an unsustainable economy with lower consumption in the future.arrow_forward
- Principles of Economics (12th Edition)EconomicsISBN:9780134078779Author:Karl E. Case, Ray C. Fair, Sharon E. OsterPublisher:PEARSONEngineering Economy (17th Edition)EconomicsISBN:9780134870069Author:William G. Sullivan, Elin M. Wicks, C. Patrick KoellingPublisher:PEARSON
- Principles of Economics (MindTap Course List)EconomicsISBN:9781305585126Author:N. Gregory MankiwPublisher:Cengage LearningManagerial Economics: A Problem Solving ApproachEconomicsISBN:9781337106665Author:Luke M. Froeb, Brian T. McCann, Michael R. Ward, Mike ShorPublisher:Cengage LearningManagerial Economics & Business Strategy (Mcgraw-...EconomicsISBN:9781259290619Author:Michael Baye, Jeff PrincePublisher:McGraw-Hill Education