Académique Documents
Professionnel Documents
Culture Documents
0
$769,283
1
$-
$65,250
$-
$-
$65,250
$60,417
11
$-
$83,526
$-
$-
$83,526
$35,823
2
$-
$66,881
$-
$-
$66,881
$57,340
12
$-
$85,614
$-
$-
$85,614
$33,998
3
$-
$68,553
$-
$-
$68,553
$54,420
13
$-
$87,754
$-
$-
$87,754
$32,267
4
$-
$70,267
$-
$-
$70,267
$51,648
14
$-
$89,948
$-
$-
$89,948
$30,624
5
$-
$72,024
$-
$-
$72,024
$49,018
Year
15
$-
$92,197
$-
$-
$92,197
$29,064
6
$-
$73,824
$-
$-
$73,824
$46,522
16
$-
$94,501
$-
$-
$94,501
$27,584
7
$-
$75,670
$-
$-
$75,670
$44,153
17
$-
$96,864
$-
$-
$96,864
$26,179
8
$-
$77,562
$-
$-
$77,562
$41,904
18
$-
$99,286
$-
$-
$99,286
$24,846
9
$-
$79,501
$-
$-
$79,501
$39,770
19
$-
$101,768
$-
$-
$101,768
$23,581
10
$$81,488
$$$81,488
$37,745
20
$$104,312
$$$104,312
$22,380
11/2/2007 4:08:39 PM
The expected life of the chiller and cooling tower, which will cost
$220,000, is 20 years. A major overhaul ($90,000) of the chiller is
expected to occur in year ten. Annual costs for preventative maintenance ($1,400), labor ($10,000), water ($2,000) and chemical
treatments ($1,800) are all expected to keep pace with inflation,
which is expected to average 3% annually over the study period.
The annual electric cost ($18,750) is expected to increase at a rate
of 5% per year. The municipality uses a discount rate of 8% to
evaluate financial decisions. Assuming a study period of 20 years,
which option has the lowest life-cycle cost?
The tables shown compare the two alternatives. Note that for
Alternative 1, the only cost is for the chilled water contract. The
cost in year two, $66,881, is 2.5% higher than in year one to
account for inflation. To determine the present value of the year
First costs
Energy costs
Replacement costs
Maintenance costs
Net Annual Cash Flow
Present Value of Cash Flow
First costs
Energy costs
Replacement costs
Maintenance costs
Net Annual Cash Flow
Present Value of Cash Flow
20-year Life Cycle Cost:
0
1
$220,000 $-
$18,750
$-
$15,200
$220,000 $33,950
$220,000 $31,435
11
$30,542
$20,428
$50,969
$21,860
$717,100
two payment, the discount rate of 8% is used per the given formula [F/(l+i)n=P] or $66,881/(1+0.08)2=$57,340. The present
values of the other payments are calculated in a similar manner.
Alternative 2 includes the immediate (year zero) cost of purchasing and installing the chiller, as well as the cost of energy and
maintenance, and the major plant renovation required in year
10. The present value of each payment is calculated using the
discount rate as above.
For the values provided, alternative 1 has a 20-year life-cycle cost
of $769,283 and Alternative 2 has a 20-year life-cycle cost of
$717,100. Therefore, Alternative 2 is the more attractive option
in this example.
3
$-
$20,672
$-
$16,126
$36,798
$29,211
13
$33,672
$21,672
$55,344
$20,350
Year
4
$-
$21,705
$-
$16,609
$38,315
$28,163
14
$35,356
$22,322
$57,678
$19,637
5
$-
$22,791
$-
$17,108
$39,898
$27,154
Year
15
$37,124
$22,991
$60,115
$18,951
6
$-
$23,930
$-
$17,621
$41,551
$26,184
16
$38,980
$23,681
$62,661
$18,290
7
$-
$25,127
$-
$18,150
$43,276
$25,251
17
$40,929
$24,392
$65,320
$17,654
8
$-
$26,383
$-
$18,694
$45,077
$24,354
18
$42,975
$25,123
$68,099
$17,042
9
$-
$27,702
$-
$19,255
$46,957
$23,490
19
$45,124
$25,877
$71,001
$16,452
10
$$29,087
$90,000
$19,833
$138,920
$64,347
20
$47,380
$26,653
$74,034
$15,884
11/2/2007 4:08:39 PM