Professional Documents
Culture Documents
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.
7- 1
Chapter 7
7.1 The primary purpose of public sector projects is to provide services for the
public good at no profit.
7.2 eBay - private, farmers market - private, state police department public, car racing
facility - private, social security public, EMS - public, ATM - private,
travel agency- private, Six Flags amusement park - private, gambling casino private, swap meet - private.
7.3 Large initial investment - public, short life projects - private, profit - private,
disbenefits - public, tax-free bonds - public, subsidized loans public, low interest
rate - public, income tax private, water quality standards public.
7.4 Disbenefits are consequences to people while costs are consequences to government;
disbenefits are considered in the numerator of a B/C ratio while costs are in the
denominator.
7.5 (a) $400,000 annual income to local businesses because of tourism created by
new national park - benefit
(b) Cost of fish from hatchery to stock lake at state park - cost
(c) Less tire wear because of smoother road surface - benefit
(d) Decrease in property values due to closure of govt research lab - disbenefit
(e) School overcrowding because of military base expansion - disbenefit
(f) Additional revenue to local motels because of extended national
park season benefit
7.6 A BOT project is one that involves a public-private partnership wherein the private
partner is responsible for building, operating, and subsequently transferring the
project to a governmental entity.
7.7 Benefits and disbenefits might exactly offset each other because benefits to one part
of the general population might represent disbenefits to a different part of the
population. For example, reduced traffic accidents are good for motorists but bad for
tow- truck owners
7.8 The salvage value placed in the denominator because it is a recovery of cost, which
is a consequence to the government.
7.9 A modified B/C analysis has only the initial investment cost in the denominator.
7- 2
7.10 B = $285,000
C = 12,000,000(A/P,6%,40) + 1,100,000
= 12,000,000(0.06646) + 1,100,000
= 797,520 + 1,100,000
= $1,897,520
B/C = 285,000/1,897,520
= 0.15
7.11 Convert all cash flows to AW
B = 3,800,000(A/P,8%,20)
= 3,800,000(0.10185)
= $387,030
D = $65,000
C = 1,200,000(A/P,8%,20) + 300,000
= 1,200,000(0.10185) + 300,000
= $422,220
B/C = (387,030 65,000)/ 422,220
= 0.76
7.12 The total cost (TC) has to be $800,000.
TC = P(A/P,6%,10) + 600,000
800,000 = P(0.13587) + 600,000
P = $1,471,995
7.13 B = $600,000
D = $190,000
C = 650,000(A/P,6%,20) + 150,000
= 650,000(0.08718) + 150,000
= $206,667
B/C = (600,000 190,000)/206,667
= 1.98
7.14 (a) B = $340,000
D = $40,000
C = 2,300,000(0.06) + 120,000
= $258,000
B/C = (340,000 40,000)/258,000
= 1.16
(b) Modified B/C = (340,000 40,000 120,000)/138,000
= 1.30
7- 3
7.15 Use present worth, since most of the cash flows are already present dollars.
(a) Conventional B/C ratio
B = 200,000 + 100,000(P/A,6%,40)
= 200,000 + 100,000(15.0463)
= $1,704,630
D = 18,000(P/A,6%,40)
= $270,833
C = 1,200,000 + 200,000(P/F,6%,3)
= 1,200,000 + 200,000(0.8396)
= $1,367,920
S = 90,000(P/F,6%,5)
= 90,000(0.7473)
= $67,257
B/C = (1,704,630 270,833)/(1,367,920 67,257)
= 1.10
(b) Modified B/C ratio = (B D + S)/C
= (1,704,630 270,833 + 67,257)/1,367,920
= 1.10
7.16 Use annual worth, since most of the cash flows are in annual dollars.
(a) Conventional B/C ratio
B = 300,000(0.06) + 100,000
= 18,000 + 100,000
= $118,000
D = $40,000
C = 1,500,000(0.06) + 200,000(P/F,6%,3)(0.06)
= 90,000 + 200,000(0.8396)(0.06)
= $100,075
S = 70,000
B/C = (118,000 40,000)/(100,075 70,000)
= 2.59
(b) Modified B/C ratio = (B D + S)/C
= (118,000 40,000 + 70,000)/100,075
= 1.48
7.17 B = 41,000(33 18) = $615,000
D = 1100(85) = $93,500
C = 750,000(A/P,0.5%,36)
= 750,000(0.03042)
= $22,815
7- 4
7- 5
B/C = 700,000/696,362
= 1.01
Select alternative 2.
7.22 Compare EC vs DN
B = $110,000 per year
D = $26,000 per year
C = 38,000(A/P,7%,10) + 49,000
= 38,000(0.14238) + 49,000
= $54,410
B/C = (110,000 26,000)/54,410
= 1.54
Eliminate DN
Compare EC vs NS
Incremental B = 160,000 110,000
= $50,000
Incremental D = 0 26,000
= $-26,000
Cost EC = $54,410 (from above)
Cost NS = 87,000(A/P,7%,10) + 64,000
= 87,000(0.14238) + 64,000
= $76,387
Incremental C = 76,387 - 54,410
= $21,977
Incremental B/C = [50,000 -(-26,000)]/21,977
= 3.46 Eliminate EC
Select alternative NS.
7.23 Cost for method A = 14,100 + 6000 + 4300 + 2600
= $27,000
Cost for method B = $5200 + 1400 + 2600 + 1200
= $10,400
Incremental costs for method A = 27,000 10,400
= $16,600
Benefits for method A = 600 (P/A,7%,20)
= 600(10.5940)
= $6356.40
B/C = 6356/16,600
= 0.38
Select method B.
7- 6
7- 7
= 71,000(4.1002)
= $291,114
Incremental B/C = 291,114/1,000,180
= 0.29
Therefore, select conventional
7.26 Rank alternatives according to increasing cost: DN, 1, 2, 3, 4
DN vs 1: B/C = (16,000 10,000)/15,000(A/P,10%10)
= 6000/15,000(0.16275)
= 2.46
Eliminate DN
1 vs 2: Incremental B = (20,000 16,000) (12,000 10,000)
= $2000
Incremental C = (19,000 15,000)(A/P,10%,10)
= 4000(0.16275)
= $651
Incremental B/C = 2000/651
= 3.07
Eliminate 1
2 vs 3: Incremental B = (19,000 20,000) (9,000 12,000)
= $2000
Incremental C = (25,000 19,000)(A/P,10%,10)
= 6000(0.16275)
= $976.50
Incremental B/C = 2000/976.50
= 2.05
Eliminate 2
7- 8
7- 9
7.29
7- 10
7.36 Alternatives are ranked according to cost; eliminate K and M since B/C <1.0.
J vs L = 1.42
Eliminate J
Answer is (c)
7.37 Answer is (a)
7.38 B/C = [(220 140) (30 30)]/150 = 0.53
Answer is (c)
7.39 Since alternatives are independent, only compare against DN.
Answer is (d)
7.40 B/C = [20 + 30(P/F,10%,5) 7(P/F,10%,3)]/100 25(P/A,10%,4) = 1.61
Answer is (b)
7.41 B/C = [10,000/0.10]/[50,000 + 50,000(P/F,10%,2)
= 1.095
Answer is (a)
7- 11