Escolar Documentos
Profissional Documentos
Cultura Documentos
File
Help
Page 1 of 2
Tools
Project Information
Assumptions
Life Cycle (years)
15
10
Hours of Operation
Weekend (hr/day)
Annual (hr/year)
System 2
Baseline System
Quantity
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
30
25
Cleaning ($/hr)
15
HVAC
Heating Hours
Photometric File
3541
7
Select...
Manufacturer
Lithonia Lighting
Catalog
Total Wattage
Number of Lamps
Taxes
6
Comment
30
Cost
Depreciation (years)
10
60
$50
Select...
Manufacturer
Lithonia Lighting
Catalog
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
Energy
Burn Hours
Energy Cost
Energy Use kWh
Maintenance
Ballast Changes
100 %
100 %
100 %
Other Costs
Product
Year
$50
Controls
Initial Cost
Energy Cost
Annual Energy Use (kWh)
Annual Operating Cost
Annual Operation Savings
Simple Payback (years)
Discounted Payback (years)
Life Cycle Return On Investment
Net Present Value
Internal Rate Return
Life Cycle Cost Details 15 years
Burn Hours
Energy Cost
Energy Use kWh
Maintenance
60
HVAC Inactive
Ballast Internal
100 %
Other Costs
Cost
Installation Time (min)
Lamp CFL
Comment
Lamp LED
Controls
Photometric File
Number of Lamps
Project
1322
Warning Messages:
luminaire cost is zero and this is not the baseline
system.
luminaire cost is zero but there is an install time.
Lamp should have a replacement cost.
Ballast should have a replacement cost.
935
Quantity
Luminaire
Installation ($/hr)
Cooling Hours
System 3
Baseline System
5,266
$20,355
279,881
69.62
HVAC Inactive
$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
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
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
$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
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
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
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