4 Solutions
4 Solutions
4 Solutions
For
PROPRIETARY MATERIAL.
The McGraw-Hill Companies, Inc. All rights reserved. No part of this Manual may be
displayed, reproduced or distributed in any form or by any means, without the prior written
permission of the publisher, or used beyond the limited distribution to teachers and
educators permitted by McGraw-Hill for their individual course preparation. If you are a
student using this Manual, you are using it without permission.
4- 1
Chapter 4
4.1 Do-nothing (DN) represents the status quo and is understood to always be an option.
If one of the projects absolutely must be selected, the DN alternative is present, it
simply will not be selected when the final selection is made.
4.2 (a) Do-nothing, which is to leave in place the existing equipment. Annual costs for
equipment used now, its estimated remaining life, and an interest rate at which
the evaluation will be performed.
(b) Cost series, since all estimates are cost cash flows.
(c) Conversion to a revenue series requires annual revenue or savings estimates so that
net cash flows can be calculated.
4.3 Independent projects are compared against the MARR, not each other; mutually
exclusive alternatives compete with each other for selection. Additionally, each
independent project usually accomplishes a different objective, whereas mutually
exclusive alternatives are different ways to accomplish the same objective.
4.4 (a) A, B and C are mutually exclusive; D and E are independent.
(b) X is in all bundles as the mutually exclusive selection. The two independent
projects have 22 = 4 bundles. The 4 viable options are:
X only
XD
XE
XDE
1
13
124
2
14
3
23
4
24
4- 2
4.8 Determine if the deposits F value in year 10 equals the $20 million target amount.
First use Equation [2.7] to find P with g = 0.1 and i = 0.0525. all monetary terms are
in $ million.
P = 1{[1- (1.1/1.0525)10]/-0.0475}
= 1{-0.5549/-0.0475}
= 11.68236
F = 11.68236(F/P,5.25%,10)
= 11,68236(1.66810)
= $19.4873 million
The deposits fall short of the target by $512,700. A spreadsheet solution follows.
4.9 Subscripts are C for contract service and B for Burling Coop installed.
PWC = -75,000(P/A,6%,3) 100,000(P/A,6%,2)(P/F,6%,3)
= -75,000(2.6730) 100,000(1.8334)(0.8396)
= $- 354,407
PWB = -150,000 60,000(P/A,6%,5)
= $-402,744
The contract service is a better deal with a smaller PW of costs.
4.10 Semiannual bond dividend is 1000(0.05)/2 = $25 per 6 months. Semiannual interest
rate is 5%/2 = 2.5%.
PW = -825 + 25(P/A,2.5%,16) + 800(P/F,2.5%,16)
= -825 + 25(13.0550) + 800(0.6736)
= $+40.26
Yes, the bond investment does make over the target rate since PW > 0. A spreadsheet
solution follows.
4- 3
4.12 (a) Calculate the face value V using Equation [4.1]. Carla gets this amount.
1000 = V(0.04)/4
V = $100,000
(b) Based on dividends paid quarterly at 4% per year, and V = $100,000, solve the
relation PW = 0 for the number of quarters n.
0 = -100,000 + 1,000(P/A,1%,n) + 100,000(P/F,1%,n)
For n = 60: -100,000 + 1,000(44.9550) + 100,000(0.5504) = $0.
Maturity is 60/4 = 15 years.
By spreadsheet enter = -PV(1%,60,1000,100000)-100000 into a single cell to
display $0.00, indicating that n = 60 quarters.
4- 4
(c) Purchase price was $95,000. The quarterly rate earned is i% in the PW relation.
PW = -95,000 + 1,000(P/A,i ,60) + 100,000(P/F,i,60)
Solve manually by trial and error using the interest factors.
i = 1%: PW = $+4995
i = 1.25%: PW = $-5505
By interpolation, the earned quarterly rate is 1.11%. Use Equation [3.2].
Effective annual rate = (1.0111)4 -1 = 4.51% per year
For a rapid spreadsheet solution, enter into single cells,
=RATE(60,1000,-95000,100000) to display the nominal rate of 1.11% as the
quarterly rate, then enter =EFFECT(4.44%,4) to display 4.51%. (This does not
use the NPV function; it uses the rate of return function to find i.)
4.13
4.14 Monetary units are in $1000. Calculate PW values to select the pull system.
PWpull = -1500 700(P/A,10%,8) + 100(P/F,10%,8)
= -1500 700(5.3349) + 100(0.4665)
= $-5187.780 ($-5,187,780)
PWpush = -2250 600(P/A,10%,8) + 50(P/F,10%,8) 500(P/F,10%,3)
= -2250 600(5.3349) + 50(0.4665) 500(0.7513)
= $-5803.265 ($-5,803,265)
By spreadsheet, enter the following into single cells to display the PW values.
PWpull: =-PV(10%,8,-700000,100000)-1500000
PWpush: =-PV(10%,8,-600000,50000)-2250000-PV(10%,3,,-500000)
4- 5
4- 6
4.18 For Harold (H), use i = 1% per month and n = 60 months to calculate the PW.
PWH = -40,000 - 5000(P/A,1%,60) + 10,000(P/F,1%,60)
= -40,000 - 5000(44.9550) + 10,000(0.5504)
= $-259,271
For Gwendelyn (G), use effective semiannual i and n = 10 to calculate the PW.
Effective i = (1.01)6 -1 = 6.152%
PWG = -60,000 13,000(P/A,6.152%,10) + 8,000(P/F,6.152%,10)
= -60,000 13,000(7.30737) + 8,000(0.55045)
= $-150,592
Select Gwendelyns plan. A spreadsheet solution follows.
4- 7
4.20
4- 8
4- 10
4.24
4- 11
4.27 Calculate the LCC to select alternative A. All monetary terms are in $ million units.
LCCT = -250 - 150(P/A,8%,3) - 45 - 35(P/A,8%,2) -50(P/A,8%,10)
- 30(P/A,8%,4)
= -250 150(2.5771) 45 35(1.7833) -50(6.7101) 30(3.3121)
= $-1178.8485
($1,178,848,500)
LCCA = -10 - 45 - 30(P/A,8%,3) - 100(P/A,8%,10) - 40(P/A,8%,10)
= -10 45 - 30(2.5771) - 100(6.7101) - 40(6.7101)
= $-1071.7270
($-1,071,727,000)
LCCC = -190(P/A,8%,10)
= -190(6.7101)
= $-1274.919
($-1,274,919,000)
4- 12
4.28 LCC is determined by spreadsheet much easier than by hand calculator. Select the
UPMOST system with the lower LCC.
To use factors, set up LCC relations to select UPMOST. Monetary units are $1000.
LCCEMOST = -25 -57(P/A,20%,10)
= -25 57(4.1925)
= $-263.972
($-263,972)
LCCUPMOST= -150[1+(P/F,20%,1)] - 120(P/A,20%,2) - 20(P/A,20%,3)
-130(P/A,20%,8)(P/F,20%,2)
+ [150(P/A,20%,8) + 50(P/G,20%,8)]((P/F,20%,2)
= -150[1 + 0.8333] 120(1.5278) 20(2.1065) 130(3.8372)(0.6944)
+ [150(3.8372) + 50(9.8831)](0.6944)
= -846.853 + 742.824
= $-104.029
($-104,029)
4.29 (a) Earning rate is 0.5% per month. Amount to accumulate by month 20(12) = 240
is the capitalized cost (CC) amount for $5000, which is an F value used to
calculate the monthly deposit A.
CC = A/i = 5000/0.005 = $1 million
A = F(A/F,0.5%,240)
= 1,000,000(0.00216)
= $2160 per month
By spreadsheet, enter =-PMT(0.5%,240,,1000000) to display $2164 per month.
4- 13
4- 14
4.34 Monthly rate is 0.18/12 = 0.015. Calculate total debt allowed in month n, then
determine the time to accumulate this amount.
CC = A/i = 500/0.015
= $33,333
1000(F/A,1.5%,n) = 33,333
By spreadsheet, enter =NPER(1.5%,-1000,,33333) to display n = 27.2 months. By
trial and error, n = 27.2 (interpolated) using the following.
For n = 25: 1000(F/A,1.5%,25) = $30,063
For n = 28: 1000(F/A,1.5%,28) = $34,482
Tom can spend at the $1000 per month rate for only 2 years and 3 months before
obligating himself to a $500 per month debt payment for the rest of his life!
4.35 Monetary terms are $ million units. Determine CC values to select undersea route.
CCland = -225 - 20/0.10 - [50(A/F,10%,40)]/0.10
= -225 - 20/0.10 - [50(0.00226)]/0.10
= $-426.13
($-426,130,000)
CCsea = -350 - 2/0.10
= $-370.0
($-370,000,000)
4.36 Monetary terms are $1000 units. Determine CC values of revenues minus costs to
select plan 2. (Note: Revenues do not come close to covering costs.)
CC1 = +190(P/A,6%,5) + 20(P/G,6%,5) + 270((P/A,6%,5)(P/F,6%,5)
+ [350/0.06](P/F,6%,10) - 40,000 8,000(P/F,6%,10) 250/0.06
= +190(4.2124) + 20(7.9345) + 270(4.2124)(0.7473)
+ [5833.33](0.5584) - 40,000 8,000(0.5584) 4166.67
= +5066.32 48,633.87
= $-43,567.552 ($-43,567,552)
CC2 = +260(P/A,6%,7) + 30(P/G,6%,7) + [440/0.06](P/F,6%,7)
- 42,000 - 300/0.06
= +260(5.5824) + 30(15.4497) + 7333.33(0.6651) 42,000 5,000
= +6792.315 47,000
= $-40,207.685 ($-40,207,685)
4.37 Monetary terms are $1000 units. Determine CC values of revenues minus costs to
select design B. Use Equation [4.2], CC = AW/i.
CCA = [+800 + 50(A/F,10%,6) - 2,500(A/P,10%,6) - 130]/0.10
= [+800 + 50(0.12961) - 2,500(0.22961) 130]/ 0.10
4- 15
CCA = $+102.4555/0/10
= $+1024.555
($+1,024,555)
4.38 Monetary terms are $1000 units. Determine CC values of to select wells.
CCdam = -10,000 25/0.05
= $-10,500
($-10,500,000)
CCwells = AW/i = (-1,500(A/P,5%,10) 120]/0.05
= -314.25/0.05
= $-6285.00
($-6,285,000)
By spreadsheet, enter the following into single cells to display the CC values. Select
wells alternative.
Dam: = -10000000 -25000/0.05
Display: CC = $-10,500,000
Wells: = (-PMT(5%,10,-1500000) -120000)/0.05 Display: CC = $-6,285,137
4.39 Quarterly interest rate is 12/4 = 3% with 4 quarters per year. Use Equation [4.2],
CC = AW/i; select alternative E. Monetary values are in $1000 units.
CCE = [-2000(A/P,3%,16) + 300 + 50(A/F,3%,16)]/0.03
= [-2000(0.07961) + 300 + 50(0.04961)]/0.03
= $+4775.35
($+4,775,350)
CCF = [-3000(A/P,3%,32) + 100 + 70(A/F,3%,32)]/0.03
= [-3000(0.04905) + 100 + 70(0.01905)]/0.03
= $-1527.217
($-1,527,217)
4- 16
Display: $420,573
Display: $686,740
Display: $550,288
Display; $-2,985
4- 17
Bundle
DN
A
B
C
AC
Investment,
$ million
0
-1.5
-3.0
-1.8
-3.3
PW, $
0
420,564
686,760
550,296
970,860
4- 18
Bundle Investment, $
DN
0
W
-5,000
X
-8,000
Y
-8,000
Z
-10,000
WX
-13,000
WY
-13,000
WZ
-15,000
XY
-16,000
XZ
-18,000
YZ
-18,000
PW, $
0
2,011
2,360
1,038
2,496
4,371
3,049
4,507
3,398
4,856
3,534
4- 19
4- 20