(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
ENGINEERING ECONOMIC ENHANCED EBOOK
- What challenges do medical facilities face when trying to become more culturally competent? What kinds of assumptions do providers sometimes make about people from other cultures? What factors may cause providers to relate to patients in a biased manner? What can healthcare organizations do to ensure cultural competence among their employees?arrow_forwardBrazil, Russia, India, China, and South Africa, also known as BRICS, are emerging countries poised to be dominant economic players in the 21st century. What are some of the political, legal and economic conditions that help or hinder economic expansion for these countries?arrow_forwardExplain what is Microeconomics? Why is it important for all of us to understand what are the drivers in microeconomics?arrow_forward
- The production function for a product is given by Q =100KL.if the price of capital is 120 dollars per day and the price of labor 30 dollars per day what is the minimum cost of producing 1000 units of output ?arrow_forwardخصائص TVAarrow_forwardplease show complete solution, step by step, thanksarrow_forward
- To determine the benefits of extending hours of operation for a food truck business, the couple should calculate additional revenue, break-even analysis, market demand, and raise prices. They should analyze competitors' prices and customer sensitivity to price changes, determine price elasticity, and test the strategy by implementing a slight price increase and monitoring sales closely. If costs exceed revenues, the couple should analyze their financials, evaluate their business model, explore new revenue streams, and consider long-term viability. They should analyze their financial statements to identify high costs and areas for reduction, evaluate their business model based on market demand, and explore new revenue streams like catering, special events, or partnerships with local businesses. Long-term viability is a key consideration, as if the business still operates at a loss after making adjustments, it may be necessary to consider shutting down. Staying in business should be…arrow_forwardRespond to following post. You can charge higher prices if the parents think these are valuable by providing different services such as extended hours, healthy lunches, and smaller staff-to-child ratios. But pushing for prices much higher won’t make sense unless parents think the added value is worth the price hike. You should research your local parents to find out what they want. If you want your business to be profitable, then focus on your strengths, do great work and have a reputation. Promote your special products and keep your prices low. If you want to see if you’re making money, keep a log of all your profits and losses. You’re making money if you’re earning more than you’re losing. A break-even analysis can help you figure out how many customers you need to eat and start making money. Keep an eye on your budget so you don’t get off track.arrow_forwardIf you are willing to pay up to $8 for your first cup of coffee the blank of your first cup of coffee is $8arrow_forward
- not use ai pleasearrow_forward(Figure: Good Y and Good X) Suppose the budget constraint shifted from constraint 2 to constraint 1. What could have caused this change? Quantity of good Y 18 16 14 Budget constraint 2 12- 10 8 Budget constraint 1 6 4 2 0 2 4 6 8 10 12 14 16 18 20 Quantity of good X an increase in income and an decrease in the price of good X relative to that of good Y a decrease in income an decrease in the price of good X and no change in the price of Y a decrease in income and an increase in the price of good X relative to that of good Y an increase in income a decrease in the price of good X relative to that of good Yarrow_forwardSuppose you have the three scenarios proposed below. Using the language of the Levy and Meltzer paper, Scenario(s). Scenario(s) _ can best be described as a randomized experiment. can best be described as an observational study, and Scenario A: Researchers randomly assign some individuals to a high-intensity workout program and others to a low-intensity program. They then track the participants to see how their cardiovascular health changes over time. Scenario B: Researchers randomly assign individuals to receive varying levels of nutrition education. They track participants and see how eating habits changed. Scenario C: Researchers have data on individuals' workout habits and their cardiovascular health. They use this data to describe the relationship between workout intensity and cardiovascular health. A; B and C A; B and C × A and B; C C; A and B B and C; Aarrow_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