Four proposals are available for funding The investment cost
Solution
a) B/C of P1= PW of Expected benefits/(First cost+PW of operating cost)
= 15000(P/A,10%,10)/ (15000+9000(P/A,10%,10)
= (15000*6.145)/ (15000+(9000*6.145))
= 1.311
B/C of P2= PW of Expected benefits/(First cost+PW of operating cost)
= 18000(P/A,10%,10)/ (20000+11000(P/A,10%,10)
=(18000*6.145)/ (20000+(11000*6.145))
= 1.35
B/C of P3= PW of Expected benefits/(First cost+PW of operating cost)
= 21000(P/A,10%,10)/ (30000+11000(P/A,10%,10)
=(21000*6.145)/ (30000+(11000*6.145))
= 1.32
B/C of P4= PW of Expected benefits/(First cost+PW of operating cost)
= 28000(P/A,10%,10)/ (45000+18000(P/A,10%,10)
=(28000*6.145)/ (45000+(18000*6.145))
= 1.105
Since B/C for P2 is highest we will select P2 proposal.
b)for Incremental B/C we will compare the other proposals with P4 since the expected benefits are highest
Incremental B/C for P1= 13000(P/A,10%,10)/ (30000+9000(P/A,10%,10)
=(13000*6.145)/ (30000+(9000*6.145))
= 0.93
Incremental B/C for P2= 10000(P/A,10%,10)/ (25000+7000(P/A,10%,10)
=(10000*6.145)/ (25000+(7000*6.145))
= 0.903
Incremental B/C for P3= 7000(P/A,10%,10)/ (15000+3000(P/A,10%,10)
=(7000*6.145)/ (15000+(3000*6.145))
= 1.28
Since the Incremental B/C for P3 is greater than 1 for P3 so we select P3 proposal.
