In: Economics
A house costs $ 1,725 to heat with its existing oil-burning boiler during the first year and this cost is expected to increase by $ 25 in each subsequent year. For an investment of $ 3,000, a natural gas furnace can be installed, and the winter heating bill is estimated to be $ 1,000 and expected to increase $ 15 each year. If the homeowner's MARR is 7% per year, what is the discounted payback period of this proposed investment (round down your answer)?
3
4
5
6
7
Option (C).
Annual saving = Annual cost of existing boiler - Annual cost of new furnace
Discounted Payback period (DPBP) is the time by when cumulative discounted Annual Saving becomes zero.
Year | Boiler Cost ($) | Furnace Cost ($) | Saving ($) | PV Factor @7% | Discounted Saving ($) | Cumulative Discounted Saving ($) |
(C) = (A) - (B) | (D) | (E) = (C) x (D) | ||||
0 | 3,000 | -3,000 | 1.0000 | -3,000 | -3,000 | |
1 | 1,725 | 1,000 | 725 | 0.9346 | 678 | -2,322 |
2 | 1,750 | 1,015 | 735 | 0.8734 | 642 | -1,680 |
3 | 1,775 | 1,030 | 745 | 0.8163 | 608 | -1,072 |
4 | 1,800 | 1,045 | 755 | 0.7629 | 576 | -496 |
5 | 1,825 | 1,060 | 765 | 0.7130 | 545 | 49 |
6 | 1,850 | 1,075 | 775 | 0.6663 | 516 | 566 |
7 | 1,875 | 1,090 | 785 | 0.6227 | 489 | 1,054 |
8 | 1,900 | 1,105 | 795 | 0.5820 | 463 | 1,517 |
9 | 1,925 | 1,120 | 805 | 0.5439 | 438 | 1,955 |
10 | 1,950 | 1,135 | 815 | 0.5083 | 414 | 2,369 |
DPBP lies between years 4 and 5.
DPBP = 4 + (Absolute value of cumulative discounted cash flow, year 4 / Discounted cash flow, year 5)
= 4 + (496 / 545)
= 4 + 0.94
= 4.94
~ 5 years