In: Finance
Costs |
$900 million/year first three years |
||
Construction costs: |
|||
Operating costs: |
$80 million/year |
||
Agricultural product lost from flooded lands: |
$65 million/year |
||
Forest products lost from flooded lands: |
$40 million/year |
||
Benefits |
|||
Revenues from Power Generation |
|||
Hydropower generated: |
4 billion Kilowatt hours/year |
||
Price of electricity: |
$0.125/Kilowatt hour |
||
Revenues from Irrigation Services |
|||
Irrigation water available from the dam: |
200K Acre-Feet |
||
Price of water: |
$700/Acre-Foot |
ANNUAL BENEFITS: Year4-33 | ($ million) | |||||||||
Revenue from power generation | $500 | (4000*0.125) | ||||||||
Revenue from irrigation services | $140 | (200/1000)*700 | ||||||||
Total annual benefit Year4-33 | $640 | |||||||||
ANNUAL COSTS : YEAR4-33 | ||||||||||
Operating Cost | $80 | |||||||||
Agricultural Product Lost | $65 | |||||||||
Forest Product Lost | $40 | |||||||||
Total annual costs Year4-33 | $185 | |||||||||
Net Annual Benefit (Year4-33) | $455 | |||||||||
Year | 1 | 2 | 3 | |||||||
Construction Cost | $900 | $900 | $900 | |||||||
b | Break Even Interest Rate | |||||||||
Future Value of Construction Cost at end of Year 3 =Present Value of Net Annual Benefit at end of year 3 | ||||||||||
Future value of Construction Cost: | ||||||||||
Pmt | Annual Cost | $900 | ||||||||
Nper | Number of years of costs | 3 | ||||||||
Rate | Interest Rate=r | |||||||||
Future value of Construction Cost can be determined by using FV function of excel with Rate=r, Nper =3, Pmt=-900 | ||||||||||
Present Value of Net annual benefit: | ||||||||||
Pmt | Annual Benefit | $455 | ||||||||
Nper | Number of years of benefits | 30 | ||||||||
Rate | Interest rate=r | |||||||||
Present value of Net Benefits can be determined by using PV function of excel with Rate=r, Nper =30, Pmt=-455 | ||||||||||
Rate | FV of costs at year3 | PV of benefits at year3 | ||||||||
5% | $2,837.25 | $6,994.47 | ||||||||
6% | $2,865.24 | $6,263.00 | ||||||||
7% | $2,893.41 | $5,646.11 | ||||||||
8% | $2,921.76 | $5,122.29 | ||||||||
9% | $2,950.29 | $4,674.51 | ||||||||
10% | $2,979.00 | $4,289.25 | ||||||||
11% | $3,007.89 | $3,955.68 | ||||||||
12% | $3,036.96 | $3,665.11 | ||||||||
13% | $3,066.21 | $3,410.52 | ||||||||
14% | $3,095.64 | $3,186.21 | ||||||||
14.3843% | $3,107.00 | $3,107.05 | ||||||||
15% | $3,125.25 | $2,987.52 | ||||||||
16% | $3,155.04 | $2,810.63 | ||||||||
17% | $3,185.01 | $2,652.37 | ||||||||
18% | $3,215.16 | $2,510.15 | ||||||||
LEVEL OF DISCOUNTING NECESSARY TO BREAK EVEN | ||||||||||
Level of discounting | 14.38% | (rounded to two decimal) | ||||||||
|