In: Economics
A small company heats its building and spends $8,200 per year on natural gas for this purpose. Cost increases of natural gas are expected to be 9% per year starting one year from now (i.e., the first cash flow is $8,938 at EOY one). Their maintenance on the gas furnace is $355 per year, and this expense is expected to increase by 12% per year starting one year from now (i.e., the first cash flow for this expense is $397.60 at the EOY one). If the planning horizon is 14 years, what is the total annual equivalent expense for operating and maintaining the furnace? The interest rate is 18% per year.
Annual Total cost (TC) = Cost of gas + Maintenance cost
First, we compute the Present worth (PW) of TC as follows. Note that
PV Factor, year N = (1.18)-N
EOY | Gas Cost ($) | Maintenance ($) | TC ($) | PV Factor @18% | Discounted TC ($) |
(A) | (B) | (C)=(A)+(B) | (D) | (C)x(D) | |
1 | 8,938.00 | 397.60 | 9,335.60 | 0.8475 | 7,911.53 |
2 | 9,742.42 | 445.31 | 10,187.73 | 0.7182 | 7,316.67 |
3 | 10,619.24 | 498.75 | 11,117.99 | 0.6086 | 6,766.75 |
4 | 11,574.97 | 558.60 | 12,133.57 | 0.5158 | 6,258.36 |
5 | 12,616.72 | 625.63 | 13,242.35 | 0.4371 | 5,788.35 |
6 | 13,752.22 | 700.71 | 14,452.93 | 0.3704 | 5,353.82 |
7 | 14,989.92 | 784.79 | 15,774.71 | 0.3139 | 4,952.08 |
8 | 16,339.01 | 878.97 | 17,217.98 | 0.2660 | 4,580.64 |
9 | 17,809.52 | 984.44 | 18,793.97 | 0.2255 | 4,237.21 |
10 | 19,412.38 | 1,102.58 | 20,514.96 | 0.1911 | 3,919.68 |
11 | 21,159.50 | 1,234.89 | 22,394.38 | 0.1619 | 3,626.08 |
12 | 23,063.85 | 1,383.07 | 24,446.92 | 0.1372 | 3,354.60 |
13 | 25,139.60 | 1,549.04 | 26,688.64 | 0.1163 | 3,103.56 |
14 | 27,402.16 | 1,734.92 | 29,137.09 | 0.0985 | 2,871.43 |
PW ($) = | 70,040.75 |
Annual equivalence cost = PW / P/A(18%, 14) = $70,040.75 / 5.0081** = $13,985.49
**From P/A Factor table