Professional Documents
Culture Documents
Real Real TPD501 AYANLADE
Real Real TPD501 AYANLADE
Real Real TPD501 AYANLADE
8
SOLUTION TO EXAMPLE ONE USING PW
For every analysis, firstly draw the cash flow
diagrams for all the alternatives.
For Alternative A:
S=$0
AR=$69000
0 1 2 3 4 5 6 7 8 6
P0A=$390,000
9
SOLUTION TO EXAMPLE ONE USING PW
PWA (10%) = P0A + AA (P/A,i%,N)
= -$390,000 + $69,000 (P/A,10%,10)
= - $390,000 + $69,000 (6.1446)
= -$390,000 + $ 423,977.4
= $33,977.4 ~~ $33,977
PWB (10%) = P0B + AB (P/A,10%,10)
= -$920,000 + $167,000 (P/A,10%,10)
= - $920,000 + $167,000 (6.1446)
= -$920,000 + $ 1,026,148.2
= $106,148.2 ~~ $106,148
PWC (10%)= P0C + AC (P/A,10%,10)
= -$660,000 + $133,500 (P/A,10%,10)
= - $660,000 + $133,500 (6.1446)
= -$660,000 + $ 820,304.1
= $160,304.1 ~~ $160,304
Decision: Based on the PW method, alternative C would be selected. The order of
preference is C > B >A, where C > B means “ C is preferred to B”..
10
SOLUTION TO EXAMPLE ONE USING AW
1. From Calculated Present Worth Method
AWA (10%) = [PWA (10%)] [(A/P, 10%, 10)]
= [$33,977] [0.1627]
= $5,528.0579 ~~ $5,528
14
SOLUTION TO EXAMPLE ONE USING AW
CRC = IC (A/P, i%, N) – SC (A/F, i%, N)
= 660,000 (A/P, 10%, 10) – 0 (A/F, 10%, 10)
= $[660,000 (0.1627) – 0 ]
= $ [660,000 (0.1627)]
= $107,382
Therefore, AWC (10%) = RC- EC – CRC (Where RC-EC
was given to be $133,500)
= $ [133,500 – 107,382]
= $26,118
Based on this method, alternative C would also be
selected. The order of preference is C > B >A, where
C > B means “ C is preferred to B”. 15
SOLUTION TO EXAMPLE ONE USING FW
1. From Calculated Present Worth Method
FWA (10%) = [PWA (10%)] [(F/P, 10%, 10)]
= [$33,977] [2.5937]
= $88,126.1449 ~~ $88,126
18
EXERCISE1 CONTD
Press
A B C D
Investment $6,000 $7,600 $12,400 $13,000
(Installed)
Useful life 5 5 5 5
(years)
Annual
Operation and
maintenance
costs:
Power 680 680 1,200 1,260
Labour 6,600 6,000 4,200 3,700
Maintenance 400 450 650 500
Property taxes 120 152 248 260
and insurance
Total Annual $7,800 $7,282 $6,298 $5,720
Costs
19
EXERCISE 1 CONTD
Each press will produce the same number of
units. However, because of different degrees
of mechanization, some require different
amounts and grades of labour and have
different operation and maintenance costs.
None is expected to have a salvage value and
the study period is 5 years. Any capital
invested is expected to earn at least 10%
before taxes. Which press (feasible alternative)
should be chosen?
20
SOLUTION TO EXERCISE ONE USING PW
Draw the cash flow diagrams for all the alternatives.
PWA (10%) = -P0A -AA(P/A,10%,5)
=- $6,000 - $7,800 (P/A,10%,5) = -$6,000 - $7800
(3.7908)
= -$6,000 - $ 29,568.24 = -$35,568.24 ~~ - $35,568
PWB (10%) = -P0B - AB(P/A,10%, 5)
= -$7,600 -$7,282 (P/A,10%,5) =- $7,600 -$7,282 (3.7908)
= -$7,600 - $ 27,604.6056 = -$35,204.6056 ~~ - $35,205
PWC (10%) =- P0C - AC(P/A,10%, 5)
=- $12,400 - $6,298 (P/A,10%,5)=-$512,400-$6,298
(3.7908)
= -$12,400 -$ 23,874.4584 = -$36,274.4584 ~~ - $36,274
PWD (10%) = -P0D -AD(P/A,10%, 5)
=- $13,000 - $5,720 (P/A,10%,5) = -$13,000 -$5,720
(3.7908)
21
=- $13,000 - $ 21,683.376 = -$34,683.376 ~~ -$34,683
SOLUTION TO EXERCISE ONE USING AW
1. From Calculated Present Worth Method
AWA (10%) = [PWA (10%)] [(A/P, 10%, 5)]
= -[$35,568] [0.2638]
= - $9,382.8384 ~~ - $9,383
AWB (10%) = [PWB (10%)] [(A/P, 10%, 5)]
= -[$35,205] [0.2638]
= -$9,287.079 ~~ -$9,287
AWC (10%) = [PWC (10%)] [(A/P, 10%, 5)]
= -[$36,274] [0.2638]
= - $9,569.0812 ~~ -$9,569
AWD (10%)= [PWD (10%)] [(A/P, 10%, 5)]
= -[$34,683] [0.2638]
= -$9,149.3754 ~~ - $9,149
Note: Based on this method, alternative D would also be selected.
Although this involves only cost, the largest value will also be
22
selected.
SOLUTION TO EXERCISE ONE USING AW
2. From Capital Recovery Method
Capital Recovery (CR) = I (A/P, i%, N) – S (A/F, i%, N)
I = Initial Investment for the Project
S = Salvage (Residual) value at end of study period
N = Project Study Period
Therefore, AW = R- E – CR
Where R = Annual equivalent receipts (or Savings)
E = Annual equivalent Expenses
CR = Annual equivalent Capital Recovery
23
SOLUTION TO EXERCISE ONE USING AW
Therefore,
CRA = IA (A/P, i%, N) – SA (A/F, i%, N)
= 6,000 (A/P, 10%, 5) – 0 (A/F, 10%, 5)
= $[6,000 (0.2638) – 0 ]
= $ [6,000 (0.2638)]
= $1,582.8
Therefore, AWA (10%) = RA - EA – CRA (Where RA -
EA was given to be -$7,800 because it is cost, not
revenue). RA - EAresulted to cost, which is negative.
= $ [-7,800 – 1,582.8] = - $9,382.8 ~~ - $9,383
(Please be careful, the positive or negative would
24
influence your decision).
SOLUTION TO EXERCISE ONE USING AW
CRB = IB (A/P, i%, N) – SB (A/F, i%, N)
= 7,600 (A/P, 10%, 5) – 0 (A/F, 10%, 5)
= $[7,600 (0.2638) – 0 ]
= $ [7,600 (0.2638)]
= $2,004.88
Therefore, AWB (10%) = RB - EB – CRB (Where RB
- EB was given to be -$7,282)
= $ [-7,282 – 2,004.88]
= - $9,286.88 ~~ - $9,287
(The positive or negative would influence your decision)
25
SOLUTION TO EXERCISE ONE USING AW
CRC = IC (A/P, i%, N) – SC (A/F, i%, N)
= 12,400 (A/P, 10%, 5) – 0 (A/F, 10%, 5)
= $[12,400 (0.2638) – 0 ]
= $ [12,400 (0.2638)]
= $3,271.12
Therefore, AWC (10%) = RC - EC – CRC (Where RC
- EC was given to be- $6,298)
= $ [-6,298 – 3,271.12]
= - $9,569.12 ~~ - $9,569
(The positive or negative would influence your
decision) 26
SOLUTION TO EXERCISE ONE USING AW
CRD = ID (A/P, i%, N) – SD (A/F, i%, N)
= 13,000 (A/P, 10%, 5) – 0 (A/F, 10%, 5)
= $[13,000 (0.2638) – 0 ]
= $ [13,000 (0.2638)]
= $3,429.4
Therefore, AWD (10%) = RD - ED – CRD (Where RD - ED
was given to be -$5,720)
= $ [-5,720 – 3,429.4]
= - $9,149.4 ~~ - $9,149
(The positive or negative would influence your
decision). Based on this method, alternative D would
also be selected. 27
SOLUTION TO EXERCISE ONE USING FW
1. From Present Worth Method
FWA (10%) = [PWA (10%)] [(F/P, 10%, 5)]
=- [$35,568] [1.6105] = -$57,282.264 ~~ -
$57,282
32
EXAMPLE ON THE REPEATABILITY
ASSUMPTION
A B
Investment (First Cost) $3,500 $5,000
Annual Revenue 1,900 2,500
Annual Cost 645 1,383
Useful life (years) 4 8
Salvage value at the end of useful life 0 0
33
SOLUTION TO EXAMPLE ONE USING
REPEATABILITY ASSUMPTION (PW)
Cash Flow Diagram of Alternative A S=$0
AR=$1,900
0 1 2 3 4 5 6 7 8
P0A=$3,500 AC=$645
F =$3,500
USING THE PW: 4A
Lowest common multiple is 8 yrs, which will be taken to be the study period
PWA (10%) = - P0A - AC (P/A, 10%, 8) + AR (P/A, 10%, 8) + 0 - (Reinvestment at year
4, P4A). Thus remains 4 years to complete, so that n will be 4, not 8 at this time.
Where AC = Annual Cost; AR = Annual Revenue and P0A is the First cos at year 0).
For the REINVESTMENT, the study period shows that A will be REINVESTED one
more time at the 4th year (Thus, N=4). Its negative because it is taken out of pocket,
34
just like P0.
SOLUTION TO EXAMPLE ONE USING
REPEATABILITY ASSUMPTION (PW CONTD)
Thus, Reinvestment (P4A) = - F4A (P/F, i%, 4); where (F4A= P0A)
PWA (10%) = -P0A - AC (P/A, 10%, 8) + AR (P/A, 10%, 8) + 0 - F4A
(P/F, i%, 4)
PWA (10%) = - 3500 - 645 (P/A, 10%, 8) + 1900 (P/A, 10%, 8) + 0
- 3500 (P/F, 10%, 4)
= - 3500 - 645 (5.335) + 1900 (5.335) + 0 - 3500 (0.6830)
= - 3500 – 3441.075 + 10136.5 + 0 – 2390.5
= $804.925
35
SOLUTION TO EXAMPLE ONE USING
REPEATABILITY ASSUMPTION (PW)
Cash Flow Diagram of Alternative B S=$0
AR=$2,500
0 1 2 3 4 5 6 7 8
P0B=$5,000
AC=$1383
USING THE PW:
Lowest common multiple is 8 yrs, which will be taken to be the study
period
PWB (10%) = - P0B - AC (P/A, 10%, 8) + AR (P/A, 10%, 8) + 0
Where AC = Annual Cost; AR = Annual Revenue and P0B is the First cost
(investment of B).
But for this case, there is no reinvestment because useful life=study period.36
SOLUTION TO EXAMPLE ONE USING
REPEATABILITY ASSUMPTION (PW CONTD)
PWB (10%) = - P0B - AC (P/A, 10%, 8) + AR (P/A, 10%, 8)
+0
PWB (10%) = - 5000 - 1383 (P/A, 10%, 8) + 2500 (P/A,
10%, 8) + 0
= - 5000 - 1383 (5.335) + 2500 (5.335) + 0
= - 5000 – 7378.305 + 13337.5 + 0
= $959.195
Decision: Since to make decision, you choose the
largest. Therefore, Alternative B would be selected
because it has the highest PW. 37
SOLUTION TO EXAMPLE ONE USING
REPEATABILITY ASSUMPTION (AW)
Using Annual Worth Method (there are two methods in this
case)
Method I: From Present Worth/Future Worth Method
FW= AW (F/A, i%, N); FW= PW (F/P, i%, N);
PW= AW (P/A, i%, N); PW= FW (P/F, i%, N)
AW= PW (A/P, i%, N); AW= FW (A/F, i%, N);
Since its PWA that has already been calculated:
AW= PW (A/P, i%, N);
AWA (10%) = [PWA (10%)] [(A/P, 10%, N)];
AWA (10%) = [NPWA (10%)] [(A/P, 10%, 8)]; = [$804] [0.1874]
= $150.6696 ~~ $151 38
SOLUTION TO EXAMPLE ONE USING
REPEATABILITY ASSUMPTION (AW)
AWB (10%) = [PWB (10%)] [(A/P,
10%, 8)]
= [$959.195] [0.1874]
= $179.7531~~ $180
Decision: Alternative B would also
be selected because it has the
highest AW.
39
EXERCISE TWO ON REPEATABILITY
2. A selection is to be made between two structural designs.
Because revenues do not exist (or can be assumed to be equal),
only negative cash flows (costs) are shown as follow:
40
SOLUTION TO EXAMPLE TWO USING
REPEATABILITY ASSUMPTION (PW)
Cash Flow Diagram of Structure M
S=$0
0 1 2 3 10 20 30 50
40
P0M=$12,000
AC=$2,200
USING THE PW: F10,20,30,40M=$12,000
Lowest common multiple is 50 yrs, which will be taken to be the study period
PWM (15%) = - P0M - AC (P/A, 15%, 50) + 0 (P/F, 15%,50) - Reinvestments
Where AC = Annual Cost; AR = Annual Revenue and P0M is the First cost
(investment of M).
For the REINVESTMENT, the study period shows that M will be REINVESTED
three more times at the 10th, 20th, 30th and 40th year (Thus, N=10, 20, 30 and
41
40). Its negative because it is taken out of pocket, just like P0M.
SOLUTION TO EXAMPLE TWO USING
REPEATABILITY ASSUMPTION (PW CONTD)
Thus, Reinvestment = - F10M (P/F, i%,
40) - F20M (P/F, i%, 30) - F30M (P/F, i%,
20) - F40M (P/F, i%, 10)
PWM (15%) = - P0M - AC (P/A, 15%, 50)
+ 0 - F10M (P/F, i%, 40) - F20M (P/F, i%,
30) - F30M (P/F, i%, 20) - F40M (P/F, i%,
10)
PWM (15%) = -$ 30,579.76 42
SOLUTION TO EXAMPLE TWO USING
REPEATABILITY ASSUMPTION (PW)
Cash Flow Diagram of Structure N
S=$10,000
0 1 2 3 4 5 25 50
49
P0M=$40,000
AC=$1,000
USING THE PW: F25N=$40,000
Lowest common multiple is 50 yrs, which will be taken to be the study period
PWN (15%) = - P0N - AC (P/A, 15%, 50) + 10,000 (P/F, 15%,25) -
Reinvestments
Where AC = Annual Cost; AR = Annual Revenue and P0N is the First cost
(investment of N).
For the REINVESTMENT, the study period shows that N will be REINVESTED one
43
more time at the 25 year (Thus, N=25). Its negative because it is taken out of
th
SOLUTION TO EXAMPLE TWO USING
REPEATABILITY ASSUMPTION (PW CONTD)
Thus, Reinvestment = - F25N (P/F, i%, 25)
PWN (15%) = -P0N - AC (P/A, 15%, 50) + 10,000 (P/F, 15%,25)
- F25N (P/F, 15%, 25)
PWN (15%) = -40,000- 1,000 (P/A, 15%, 50) + 10,000 (P/F,
15%,25) - 40,000 (P/F, 15%, 25)
= -40,000 - 1,000 (6.661) + 10,000 (0.0304) - 40,000
(0.0304)
= - 40,000 – 6661 + 304 – 1216 ;
PWN (15%) = -$47,573
Decision: Since to make decision, you choose the highest, Therefore,
structure M would be selected because it has the largest PW. 44
SOLUTION TO EXAMPLE TWO USING
REPEATABILITY ASSUMPTION (AW)
Using Calculated Annual Worth Method (there are two
methods in this case):
Method I: From Present Worth/Future Worth Method
FW= AW (F/A, i%, N); FW= PW (F/P, i%, N);
PW= AW (P/A, i%, N); PW= FW (P/F, i%, N)
AW= PW (A/P, i%, N); AW= FW (A/F, i%, N);
Since its PWA that has already been calculated:
AWM= PWM (A/P, i%, N); Where N is the LCM
AWM (15%) = [PWM (15%)] [(A/P, 15%, N)];
AWM (15%) = [NPWM (15%)] [(A/P, 15%, 50)];
= -[$30,579.76] [0.1501]; AWM = - $4,590.022 ~~ - $4,590
45
SOLUTION TO EXAMPLE TWO USING
REPEATABILITY ASSUMPTION (AW)
AWN (15%) = [PWN (15%)] [(A/P, 15%, 50)]
= [-$47,573] [0.1501] = -
$7,140.7073~~ -$7,141
Since to make decision, you find the absolute
values of the net values of the alternatives, then
choose the highest, if revenues (positive
answers), and choose the lowest, if costs
(negative answers) are involved.
Decision: Structure M would also be selected
because it has the lowest AW. 46
SOLUTION TO EXAMPLE TWO USING
REPEATABILITY ASSUMPTION (AW CONTD)
Method II: Using Capital Recovery of Costs (CR)
Capital Recovery (CR) = I (A/P, i%, N) – S (A/F, i%, N)
I = Initial Investment for the Project
S = Salvage (Residual) value at end of study period
N = Project Study Period (Corresponding useful life)
Therefore, AW = R- E – CR
Where R = Annual equivalent receipts (or Savings)
E = Annual equivalent Expenses
CR = Annual equivalent Capital Recovery
47
SOLUTION TO EXAMPLE TWO USING
REPEATABILITY ASSUMPTION (AW CONTD)
CRM = I (A/P, i%, N) – S (A/F, i%, N);
Where N is the corresponding useful life of M and SM=0
= 12,000(A/P, 15%, 10) – 0 (A/F, 15%, 10)
= 12,000 (0.1993) – 0
= $2,391.6
Therefore, AWM (15%) = RM- EM – CRM
= -2,200 - 2, 391.6
AWM (15%) = - $4,591.6 ~~ - $4.592
48
SOLUTION TO EXAMPLE TWO USING
REPEATABILITY ASSUMPTION (AW CONTD)
CRN = I (A/P, i%, N) - S (A/F, i%, N);
Where N is the corresponding useful life of N and
SN=10,000
= 40,000(A/P, 15%, 25) - 10,000 (A/F, 15%, 25)
= 40,000 (0.1547) - 10,000 (0.00470)
= 6,188 - 47 = -6,141
Therefore, AWN (15%) = RN - EN -CRN
= -1,000 + 6,141
AWN (15%) = $5,141
Decision: Structure M would also be selected. 49
THE COTERMINATION ASSUMPTION(Study
Period<Useful Life)
• This technique truncates the
alternative at the end of the
study period, using an
estimated market value. This
assumes that the disposable
assets will be sold at the end of
the study period at that value.
50
EXERCISE THREE ON COTERMINATION
3. Boiler A Boiler B
Investment Cost $50,000 $120,000
Useful life (years) 20 40
Salvage value@ $10,000 $20,000
end of useful life
Annual Costs $9,000 $6,000
51
SOLUTION TO EXERCISE THREE ON
COTERMINATION
Please draw the cash flow diagrams for the alternatives.
S=$10,000
For Alternative A
0 1 2 3 4 5 10 20
15
P0A=$50,000
AC=$9,000
For Alternative B
MVB@EOY20=$50,000
0 1 2 3 4 5 10 20
15
P0B=$120,000
AC=$6,000
52
SOLUTION TO EXERCISE THREE ON
COTERMINATION
This cotermination assumption applies only to Alternative
B, which has a forty-year useful life (twenty years less than
the study period).
AW(10%)A=-50,000(A/P,10%,20) - 9,000 + 10,000 (A/F,
10%,20)
= - 14,700
AW(10%)B=-(120,000(A/P,10%,20) - 6,000 + 50,000
(A/F,10%,20))
= -19,225
Decision: Therefore, select Boiler A to minimize costs.
53
EXERCISE FOUR ON COTERMINATION
4. The following data have been estimated for two mutually
exclusive investment alternatives, A and B, associated with a
small engineering project for which revenues as well as expenses
are involved. If the MARR=10% per year, show which alternative
is more desirable by using cotermination assumption if the
analysis period of 6 years is used. Use FW method.
A B
Capital Investment $3,500 $5,000
Annual Cash Flow 1,255 1,480
Useful life (years) 4 6
Market value at 0 0
end of useful life
54