Você está na página 1de 2

Visual Economic Tool

File

Help

Page 1 of 2

Tools

Project Information

Assumptions
Life Cycle (years)

15

Discount Rate (%)

10

Electricity Rate (/kWh)

Hours of Operation
Weekend (hr/day)
Annual (hr/year)

System 2

Baseline System
Quantity

Electricity Escalation (%/yr)

Weekday (hr/day)

System 1

17
8
5266

1322

Warning Messages:
luminaire cost is zero but there is an install time.
Lamp should have a replacement cost.
Ballast should have a replacement cost.
Luminaire

Labor Rates
50

Ballast Replacement ($/hr)

30

Lamp Replacement ($/hr)

25

Cleaning ($/hr)

15

HVAC
Heating Hours

Photometric File
3541
7

Heat Initial Savings ($/thm)

Select...

Manufacturer

Lithonia Lighting

Catalog

2VTL4 40L ADP D40 LP840


40.2

Total Wattage
Number of Lamps

Taxes
6

Comment

30

Cost

Depreciation (years)

10

Installation Time (min)

60

Installed Luminaire Cost

$50

Disable Auto Calculate


Explanation Window
View Results As Delta
Copy System

Select...

Manufacturer

Lithonia Lighting

Catalog

AV 1 CF40 MDR ASR

Total Wattage

46

Ballast Integral

100 %

$267,289
$66,100
$170,304
279,881
$26,451

$66,100
1,322
78,996
$170,304
4,198,218

Ballast Cost
Disposal Cost
Lamp Cost
Maintenance Labor
Taxes

$0
$0
$0
$30,885

Initial Cost
Income Tax Effect
Sales Tax

$66,100
$0
$0

Annual Operating Cost


1

Energy
Burn Hours
Energy Cost
Energy Use kWh
Maintenance
Ballast Changes

100 %

100 %

100 %

Other Costs

Product

Year

$50

Controls

Initial Cost
Energy Cost
Annual Energy Use (kWh)
Annual Operating Cost
Annual Operation Savings
Simple Payback (years)
Discounted Payback (years)
Life Cycle Return On Investment
Net Present Value
Internal Rate Return
Life Cycle Cost Details 15 years

Burn Hours
Energy Cost
Energy Use kWh
Maintenance

60

Installed Luminaire Cost

Maintenance Spot (Annual)

HVAC Inactive

Installed Luminaire Cost


Quantity
Energy

Ballast Internal

100 %

Other Costs

Life Cycle Cost

Cost
Installation Time (min)

Lamp CFL

Maintenance Spot (Annual)


100 %

Comment

Lamp LED

Controls

Photometric File

Number of Lamps

Income Tax Rate (%)

Project

1322

Warning Messages:
luminaire cost is zero and this is not the baseline
system.
luminaire cost is zero but there is an install time.
Lamp should have a replacement cost.
Ballast should have a replacement cost.

935

Cost per Therm ( / thm)

Local Sales Tax (%)

Quantity

Luminaire

Installation ($/hr)

Cooling Hours

System 3

Baseline System

5,266
$20,355
279,881
69.62

HVAC Inactive

Life Cycle Cost

$340,403

Initial Cost
Energy Cost
Annual Energy Use (kWh)
Annual Operating Cost
Annual Operation Savings
Simple Payback (years)
Discounted Payback (years)
Life Cycle Return On Investment
Net Present Value
Internal Rate Return
Life Cycle Cost Details 15 years

$66,100
$194,875
320,262
$36,064
($9,613)
0.00
0.00
110.6 %
($73,113)

Product
Installed Luminaire Cost
Quantity
Energy
Burn Hours
Energy Cost
Energy Use kWh
Maintenance

$66,100
1,322
78,996
$194,875
4,803,931

Ballast Cost
Disposal Cost
Lamp Cost
Maintenance Labor
Taxes

$0
$0
$0
$79,428

Initial Cost
Income Tax Effect
Sales Tax

$66,100
$0
$0

Annual Operating Cost


Year

Energy
Burn Hours
Energy Cost
Energy Use kWh
Maintenance

5,266
$23,292
320,262

http://www.visual-3d.com/tools/economic/default.aspx?SavedSession=2215419

11/24/2013

Visual Economic Tool

Page 2 of 2

Ballast Cost
Disposal Cost
Lamp Changes
Lamp Cost
Average Lamp Life
Maintenance Labor
Taxes

$0
$0
69.62
$0
5.0 %
$3,691

Sales Tax
Income Tax Effect

$0
$0

$24,046

Year Total

Initial
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Total

Future Cost

Present Value

$66,100
$26,451
$26,451
$26,451
$26,451
$26,451
$26,451
$26,451
$26,451
$26,451
$26,451
$26,451
$26,451
$26,451
$26,451
$26,451
$462,867

$66,100
$24,046
$21,860
$19,873
$18,066
$16,424
$14,931
$13,574
$12,340
$11,218
$10,198
$9,271
$8,428
$7,662
$6,965
$6,332
$267,289

System Cost Breakdown


Ballast
Energy
Disposal
Lamps
Luminaire
Maintenance
Taxes
Total

$0
$170,304
$0
$0
$0
$30,885
$0
$267,289

Sustainability
Energy Use (kWh)
CO Emissions (tons CO)
SO Emissions (tons SO)
NO Emissions (tons NO )
Equivalent CO Emissions
Annual Energy (homes)
Annual Exhaust (cars)

Total Cost

System 1

69.62
$0
$0
580.18
$0
24.6 %
$9,493

Sales Tax
Income Tax Effect

$0
$0

$32,785

Year Total

Yearly Cost Summary


Year

Ballast Changes
Ballast Cost
Disposal Cost
Lamp Changes
Lamp Cost
Average Lamp Life
Maintenance Labor
Taxes

4,198,218
2,894.92
10.57
0.40
251.89
566.76

System 2

System 3

Yearly Cost Summary


Year
Initial
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Total

Future Cost

Present Value

$66,100
$36,064
$36,064
$36,064
$36,064
$36,064
$36,064
$36,064
$36,064
$36,064
$36,064
$36,064
$36,064
$36,064
$36,064
$36,064
$607,054

$66,100
$32,785
$29,805
$27,095
$24,632
$22,393
$20,357
$18,506
$16,824
$15,294
$13,904
$12,640
$11,491
$10,446
$9,497
$8,633
$340,403

System Cost Savings


$0
14 %
$0
$0
$0
157 %
$0
27 %

Ballast
Energy
Disposal
Lamps
Luminaire
Maintenance
Taxes
Total
Sustainability
Savings (kWh)
Savings (tons CO)
Savings (tons SO)
Savings (tons NO)
Equivalent CO Reduction
Trees Planted (seedlings)
Pine Forest (acres)

605,713
417.68
1.52
0.06
10,721.12
89.04

Lamp Life

Copyright 20122013, Acuity Brands Lighting, Inc. Visual Economic Tool version: 1.0.3.5. All costs, savings and monetary returns shown in the calculations performed using this tool are estimated results only.
These calculation results are solely for general informational purposes and are provided without warranty as to use, accuracy, results, output or otherwise. Results are based on user provided data and data
provided from publicly available sources. The Visual Support Center is available at support@visual3D.com .

Select

Cancel

http://www.visual-3d.com/tools/economic/default.aspx?SavedSession=2215419

11/24/2013

Você também pode gostar