(a)
Which of the two alternatives should be selected assuming a 10% rate of interest.
Answer to Problem 31P
The Option to be implemented is Option 2, since it results in a lower
Explanation of Solution
Given information:
Option 1:
Install one cable now for 4000 lines. Installation cost $20,000 and annual maintenance costs would be $1,500.
Option 2:
Install one cable for 2000 lines now and one cable for 2000 lines after 10 years. Installation cost $15,000 and annual maintenance costs would be $1,000.
Rate of interest for calculation: 10%.
Based on the above information, the following tables outlines the
Option 1:
Year | Particulars | Cash flow | Present value Factor @10% | Present value |
0 | Installation Cost | $20,000.00 | 1 | $20,000.00 |
1 | Operating costs | $1,500.00 | 0.9091 | $1,363.64 |
2 | Operating costs | $1,500.00 | 0.8264 | $1,239.67 |
3 | Operating costs | $1,500.00 | 0.7513 | $1,126.97 |
4 | Operating costs | $1,500.00 | 0.6830 | $1,024.52 |
5 | Operating costs | $1,500.00 | 0.6209 | $931.38 |
5 | Operating costs | $1,500.00 | 0.6209 | $931.38 |
6 | Operating costs | $1,500.00 | 0.5645 | $846.71 |
7 | Operating costs | $1,500.00 | 0.5132 | $769.74 |
8 | Operating costs | $1,500.00 | 0.4665 | $699.76 |
9 | Operating costs | $1,500.00 | 0.4241 | $636.15 |
10 | Operating costs | $1,500.00 | 0.3855 | $578.31 |
11 | Operating costs | $1,500.00 | 0.3505 | $525.74 |
12 | Operating costs | $1,500.00 | 0.3186 | $477.95 |
13 | Operating costs | $1,500.00 | 0.2897 | $434.50 |
14 | Operating costs | $1,500.00 | 0.2633 | $395.00 |
15 | Operating costs | $1,500.00 | 0.2394 | $359.09 |
16 | Operating costs | $1,500.00 | 0.2176 | $326.44 |
17 | Operating costs | $1,500.00 | 0.1978 | $296.77 |
18 | Operating costs | $1,500.00 | 0.1799 | $269.79 |
19 | Operating costs | $1,500.00 | 0.1635 | $245.26 |
20 | Operating costs | $1,500.00 | 0.1486 | $222.97 |
21 | Operating costs | $1,500.00 | 0.1351 | $202.70 |
22 | Operating costs | $1,500.00 | 0.1228 | $184.27 |
23 | Operating costs | $1,500.00 | 0.1117 | $167.52 |
24 | Operating costs | $1,500.00 | 0.1015 | $152.25 |
25 | Operating costs | $1,500.00 | 0.0923 | $138.44 |
26 | Operating costs | $1,500.00 | 0.0839 | $125.86 |
27 | Operating costs | $1,500.00 | 0.0763 | $114.42 |
28 | Operating costs | $1,500.00 | 0.0693 | $104.02 |
29 | Operating costs | $1,500.00 | 0.0630 | $94.56 |
30 | Operating costs | $1,500.00 | 0.0573 | $85.96 |
Net cash outflow | $35,071.75 |
Option 2:
Year | Particulars | Cash flow | Present value Factor @10% | Present value |
0 | Installation Cost | $15,000.00 | 1 | $15,000.00 |
1 | Operating costs | $1,000.00 | 0.9091 | $909.09 |
2 | Operating costs | $1,000.00 | 0.8264 | $826.45 |
3 | Operating costs | $1,000.00 | 0.7513 | $751.31 |
4 | Operating costs | $1,000.00 | 0.6830 | $683.01 |
5 | Operating costs | $1,000.00 | 0.6209 | $620.92 |
5 | Operating costs | $1,000.00 | 0.6209 | $620.92 |
6 | Operating costs | $1,000.00 | 0.5645 | $564.47 |
7 | Operating costs | $1,000.00 | 0.5132 | $513.16 |
8 | Operating costs | $1,000.00 | 0.4665 | $466.51 |
9 | Operating costs | $1,000.00 | 0.4241 | $424.10 |
10 | Operating costs | $1,000.00 | 0.3855 | $385.54 |
10 | Installation Cost | $15,000.00 | 0.3855 | $5,783.15 |
11 | Operating costs | $2,000.00 | 0.3505 | $700.99 |
12 | Operating costs | $2,000.00 | 0.3186 | $637.26 |
13 | Operating costs | $2,000.00 | 0.2897 | $579.33 |
14 | Operating costs | $2,000.00 | 0.2633 | $526.66 |
15 | Operating costs | $2,000.00 | 0.2394 | $478.78 |
16 | Operating costs | $2,000.00 | 0.2176 | $435.26 |
17 | Operating costs | $2,000.00 | 0.1978 | $395.69 |
18 | Operating costs | $2,000.00 | 0.1799 | $359.72 |
19 | Operating costs | $2,000.00 | 0.1635 | $327.02 |
20 | Operating costs | $2,000.00 | 0.1486 | $297.29 |
21 | Operating costs | $2,000.00 | 0.1351 | $270.26 |
22 | Operating costs | $2,000.00 | 0.1228 | $245.69 |
23 | Operating costs | $2,000.00 | 0.1117 | $223.36 |
24 | Operating costs | $2,000.00 | 0.1015 | $203.05 |
25 | Operating costs | $2,000.00 | 0.0923 | $184.59 |
26 | Operating costs | $2,000.00 | 0.0839 | $167.81 |
27 | Operating costs | $2,000.00 | 0.0763 | $152.56 |
28 | Operating costs | $2,000.00 | 0.0693 | $138.69 |
29 | Operating costs | $2,000.00 | 0.0630 | $126.08 |
30 | Operating costs | $2,000.00 | 0.0573 | $114.62 |
Net cash outflow | $34,113.33 |
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
In the given scenario, Present values are calculated by calculating the present values of cash outflows such as installation cost and operating cost.
Present value factor is calculated as 1/1.10 ^ N where N is the year of operation of the refrigerator.
Deferment of capital expenditure to Year 10 in case of Option 2 results in a lower overall cash outflow despite increase in the annual operating costs from years 11-30. This is owing to the present value factor.
Conclusion:
Hence the Option to be implemented is Option 2 since it results in lower overall cash outflow.
(b)
Which of the two alternatives should be selected.
Answer to Problem 31P
The Option to be implemented is Option 1, since it results in a lower cash outflow for a period of 30 years.
Explanation of Solution
Given information:
Option 1:
Install one cable now for 4000 lines. Installation cost $20,000 and annual maintenance costs would be $1,500.
Option 2:
Install one cable for 2000 lines now and one cable for 2000 lines after 5 years. Installation cost $15,000 and annual maintenance costs would be $1,000.
Rate of interest for calculation: 10%.
Based on the above information, the following tables outlines the net present value calculation of the two options.
Option 1:
Year | Particulars | Cash flow | Present value Factor @10% | Present value |
0 | Installation Cost | $ 20,000.00 | 1.00 | $ 20,000.00 |
1 | Operating costs | $ 1,500.00 | 0.91 | $ 1,363.64 |
2 | Operating costs | $ 1,500.00 | 0.83 | $ 1,239.67 |
3 | Operating costs | $ 1,500.00 | 0.75 | $ 1,126.97 |
4 | Operating costs | $ 1,500.00 | 0.68 | $ 1,024.52 |
5 | Operating costs | $ 1,500.00 | 0.62 | $ 931.38 |
5 | Operating costs | $ 1,500.00 | 0.62 | $ 931.38 |
6 | Operating costs | $ 1,500.00 | 0.56 | $ 846.71 |
7 | Operating costs | $ 1,500.00 | 0.51 | $ 769.74 |
8 | Operating costs | $ 1,500.00 | 0.47 | $ 699.76 |
9 | Operating costs | $ 1,500.00 | 0.42 | $ 636.15 |
10 | Operating costs | $ 1,500.00 | 0.39 | $ 578.31 |
11 | Operating costs | $ 1,500.00 | 0.35 | $ 525.74 |
12 | Operating costs | $ 1,500.00 | 0.32 | $ 477.95 |
13 | Operating costs | $ 1,500.00 | 0.29 | $ 434.50 |
14 | Operating costs | $ 1,500.00 | 0.26 | $ 395.00 |
15 | Operating costs | $ 1,500.00 | 0.24 | $ 359.09 |
16 | Operating costs | $ 1,500.00 | 0.22 | $ 326.44 |
17 | Operating costs | $ 1,500.00 | 0.20 | $ 296.77 |
18 | Operating costs | $ 1,500.00 | 0.18 | $ 269.79 |
19 | Operating costs | $ 1,500.00 | 0.16 | $ 245.26 |
20 | Operating costs | $ 1,500.00 | 0.15 | $ 222.97 |
21 | Operating costs | $ 1,500.00 | 0.14 | $ 202.70 |
22 | Operating costs | $ 1,500.00 | 0.12 | $ 184.27 |
23 | Operating costs | $ 1,500.00 | 0.11 | $ 167.52 |
24 | Operating costs | $ 1,500.00 | 0.10 | $ 152.29 |
25 | Operating costs | $ 1,500.00 | 0.09 | $ 138.44 |
26 | Operating costs | $ 1,500.00 | 0.08 | $ 125.86 |
27 | Operating costs | $ 1,500.00 | 0.08 | $ 114.42 |
28 | Operating costs | $ 1,500.00 | 0.07 | $ 104.02 |
29 | Operating costs | $ 1,500.00 | 0.06 | $ 94.56 |
30 | Operating costs | $ 1,500.00 | 0.06 | $ 85.96 |
Net cash outflow | 35,071.75 |
Option 2:
Year | Particulars | Cash flow | Present value Factor @10% | Present value |
0 | Installation Cost | $ 15,000.00 | 1.00 | $ 15,000.00 |
1 | Operating costs | $ 1,000.00 | 0.91 | $ 909.09 |
2 | Operating costs | $ 1,000.00 | 0.83 | $ 826.45 |
3 | Operating costs | $ 1,000.00 | 0.75 | $ 751.31 |
4 | Operating costs | $ 1,000.00 | 0.68 | $ 683.01 |
5 | Operating costs | $ 1,000.00 | 0.62 | $ 620.92 |
5 | Operating costs | $ 1,000.00 | 0.62 | $ 620.92 |
5 | Installation Cost | $ 15,000.00 | 0.62 | $ 9,313.82 |
6 | Operating costs | $ 2,000.00 | 0.56 | $ 1,128.95 |
7 | Operating costs | $ 2,000.00 | 0.51 | $ 1,026.32 |
8 | Operating costs | $ 2,000.00 | 0.47 | $ 933.01 |
9 | Operating costs | $ 2,000.00 | 0.42 | $ 848.20 |
10 | Operating costs | $ 2,000.00 | 0.39 | $ 771.09 |
11 | Operating costs | $ 2,000.00 | 0.35 | $ 700.99 |
12 | Operating costs | $ 2,000.00 | 0.32 | $ 637.26 |
13 | Operating costs | $ 2,000.00 | 0.29 | $ 579.33 |
14 | Operating costs | $ 2,000.00 | 0.26 | $ 526.66 |
15 | Operating costs | $ 2,000.00 | 0.24 | $ 478.78 |
16 | Operating costs | $ 2,000.00 | 0.22 | $ 435.26 |
17 | Operating costs | $ 2,000.00 | 0.20 | $ 395.69 |
18 | Operating costs | $ 2,000.00 | 0.18 | $ 359.72 |
19 | Operating costs | $ 2,000.00 | 0.16 | $ 327.02 |
20 | Operating costs | $ 2,000.00 | 0.15 | $ 297.29 |
21 | Operating costs | $ 2,000.00 | 0.14 | $ 270.26 |
22 | Operating costs | $ 2,000.00 | 0.12 | $ 245.69 |
23 | Operating costs | $ 2,000.00 | 0.11 | $ 223.36 |
24 | Operating costs | $ 2,000.00 | 0.10 | $ 203.05 |
25 | Operating costs | $ 2,000.00 | 0.09 | $ 184.59 |
26 | Operating costs | $ 2,000.00 | 0.08 | $ 167.81 |
27 | Operating costs | $ 2,000.00 | 0.08 | $ 152.56 |
28 | Operating costs | $ 2,000.00 | 0.07 | $ 138.69 |
29 | Operating costs | $ 2,000.00 | 0.06 | $ 126.08 |
30 | Operating costs | $ 2,000.00 | 0.06 | $ 114.62 |
Net cash outflow | 39,997.78 |
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 outflows such as installation cost and operating cost.
Present value factor is calculated as 1/1.10 ^ N where N is the year of operation of the refrigerator.
Deferment of capital expenditure to Year 5 in case of Option 2 results in a higher overall cash outflow due to increase in the annual operating costs from years 6-30. This is owing to the present value factor.
Conclusion:
Hence the Option to be implemented is Option 1 since it results in lower overall cash outflow.
Want to see more full solutions like this?
Chapter 5 Solutions
ENGR.ECONOMIC ANALYSIS W/DASHBOARD
- epidemilogy. one paragraph MAX for each question please.arrow_forwardA firm operates with the production function Q = K2 L. Q is the number of units of output per day when the firm rents K units of capital and employs L workers each day. The manager has been given a production target: to produce 8,000 units per day. She knows that the daily rental price of capital is $400 per unit and the wage rate is $200 day. a. What is the returns to scale of this production function? Show mathematically. b. Currently the firm employs 80 workers per day. What is the firm’s daily total cost if it rents just enough capital to produce at its target? c. Compare the marginal product per dollar spent on K and on L when the firm operates at the input choice in part (b). What does this suggest about the way the firm might change its choice of K and L if it wants to reduce the total cost in meeting its target? Explain your answer very clearly. d. In the long run, how much K and L should the firm choose if it wants to minimize the cost of producing 8,000 units of output a day?…arrow_forwardAndrew’s utility depends on consuming L, hours of leisure and Y a composite good. Andrew can work as many hours as he wants to at the wage rate of w, and the price of Y is $1. Andrew’s indifference curves exhibit diminishing MRS. When Andrew’s wage rate decreases, he spends less time working. Answer the following questions using a indifference curve-budget line diagram. Explain your answers carefully. a. Does the substitution effect cause him to work less hours? (If the direction of the effect is ambiguous, say so, and show why on your diagram) b. Does the income effect cause him to work less hours? (If the direction of the effect is ambiguous, say so, and show why on your diagram)arrow_forward
- Don't use ai to answer I will report you answerarrow_forwardWhich of the following is true about the concept of concentration? Group of answer choices The lower the degree of rivalry amongst the firms, the higher the concentration. The lower the number of firms in a market, the lower the concentration. All of the answers are correct. The higher the degree of rivalry amongst the firms, the lower the concentrationarrow_forward↑ Quiz x Chat × | Use ☑ Micr ☑ Price × b Ans × b Suco × b Anst ✓ Pow × 1.6: ✓ ECO ☑ #26 ☑ #27 ✓ #28 ✓ -0 -0 setonhall.instructure.com/courses/30968/quizzes/52774/take/questions/1035198 Question 15 2 pts Use the information contained in the graph below describing a firm operating in a competitive environment to answer the following question. If the graph described a firm that decides to produce, what would be the value of its profit, its deficit, or would it break even? $7 385 $8 $4 4 120 150 30 50 50 None of the answers are correct. #29 × N. price × | + ☆ ☑ B Relaunch to update :arrow_forward
- ↑ Quiz: F X . ChatG × G Use th × b Answe × b Answe ☑ Micros ☑ Power × 1.6: A ☑ ECON ✓ #26 - X #27 - X #28 - X #29 - × G is mr c ×+ -o -0 setonhall.instructure.com/courses/30968/quizzes/52774/take/questions/1035213 Q ☆ B Relaunch to update : Question 9 2 pts Use the information contained in the three graphs below to answer the following question. Which of the three curves represent the MR? (A) (B) $800 $800 $800 $700 $700 $700 $600 $600 $600 $500 $500 $500 67 S S $400 $400 $400 $300 $300 $300 $200 $200 $200 $100 $100 $100 50 50 30 01 01 2 34 01 A None of the curves could be the answer. C B (C)arrow_forwardProfits will be_________? Group of answer choices High, regardless of the degree of rivalry between competitors. Low, when the degree of rivalry between competitors is low. High, when the degree of rivalry between competitors is high. Low, when the degree of rivalry between competitors is high.arrow_forwardeconomics/epidemologyarrow_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