Calculation Chart for LCC: Option B

End of Year

Initial invesment cost:

Installation and commissioning cost:

$2,250
$0

Energy cost/year (calculated)

Routine Maintenance
Repair cost every 2nd year
Operating costs
Other costs

$6,720
$500
$2,500
$0
$0

$6,989
$520

$0

Downtime costs

$7,559
$562

$0
$0

$7,268
$541
$2,704
$0
$0

$0

$0

$8,176
$608

$0
$0

$7,861
$585
$2,925
$0
$0

$0

$0

$8,843
$658

$0
$0

$8,503
$633
$3,163
$0
$0

$0
$0

$9,197
$684
$3,421
$0
$0

$0

$0

$0

$0

Decommissioning costs
Environmental & Disposal costs

$0
$0

Sum costs

$2,250

$7,509

$10,513

$8,122

$11,371

$8,784

$12,299

$9,501

$13,302

Present costs

$2,250

$6,953
$6,471
$481

$9,013
$6,231
$464

$6,447
$6,001
$446

$8,358
$5,778
$430

$5,978
$5,564
$414

$7,750
$5,358
$399

$5,544
$5,160
$384

$7,187
$4,969
$370

Present costs Energy

Present costs Routine Maintenance
Sum of Present costs
Sum of Energy costs

$59,481
$45,533

Sum of Routine maintenance costs

Annual Equivalent cost(%8)

$3,388
$10,350

Cost per operating hour

$1.74

Avarage operating hours/year:

Lifetime in years:
The interest rate:
The inflation rate:

8%
4%

6,000
8