Anal Cus

Cost Anal.Act.Sys.
ACTUAL SYSTEM - REMAINING LIFE CYCLE COST ANALYSIS

Property Costs
Operation Costs
Remaining useful life

years
Investment costs
Maintenance costs
Opportunity Costs
Energy Costs
Labour Costs
------------------
------------------
------------------
------------------
------------------
Remaining Life cycle

global cost
445
83
35,790
11,425
47,743
495
83
35,800
11,455
47,833
545
83
35,810
11,485
47,923
595
83
35,820
11,515
48,013
645
83
35,830
11,545
48,103
695
83
35,840
11,575
48,193
745
83
35,850
11,605
48,283
795
83
35,860
11,635
48,373
845
83
35,870
11,665
48,463
10
895
83
35,880
11,695
48,553
11
945
83
35,890
11,725
48,643
12
995
83
35,900
11,755
48,733
13
1,045
83
35,910
11,785
48,823
14
1,095
83
35,920
11,815
48,913
15
1,145
83
35,930
11,845
48,503
16
17
18
19
20
6/29/2013
154853235.xls.ms_office
8:03 PM
Cost Anal.Fuel Cells Sys.
FUEL CELLS SYSTEM - LIFE CYCLE COST ANALYSIS

Property Costs
Operation Costs
Life cycle global cost
Useful life years

0
Investment costs
284,750
Maintenance costs
Opportunity Costs
Energy Costs
Labour Costs
------------------
------------------
------------------
------------------
284,750
445
3,280
17,520
11,425
32,670
495
2,797
17,520
11,455
32,267
545
2,379
17,520
11,485
31,929
595
2,041
17,520
11,515
31,671
645
1,729
17,520
11,545
31,439
695
1,482
17,520
11,575
31,272
745
1,261
17,520
11,605
31,131
795
1,079
17,520
11,635
31,029
845
923
17,520
11,665
30,953
10
895
780
17,520
11,695
30,890
11
945
676
17,520
11,725
30,866
12
995
572
17,520
11,755
30,842
13
1,045
494
17,520
11,785
30,844
14
1,095
416
17,520
11,815
30,846
15
1,145
351
17,520
11,845
28,149
16
17
18
19
20
6/29/2013
8:03 PM
Cost Anal.Alter.System
ALTERNATIVE SYSTEM - LIFE CYCLE COST ANALYSIS

Property Costs
Operation Costs
Life cycle global cost
Useful life years

0
Investment costs
110,476
Maintenance costs
Opportunity Costs
Energy Costs
Labour Costs
------------------
------------------
------------------
------------------
110,476
2,225
1,105
20,562
11,425
35,317
2,275
832
20,562
11,455
35,124
2,325
637
20,562
11,485
35,009
2,375
481
20,562
11,515
34,933
2,425
364
20,562
11,545
34,896
2,475
273
20,562
11,575
34,885
2,540
208
20,562
11,605
34,915
2,565
158
20,562
11,635
34,920
2,785
125
20,562
11,665
35,137
10
3,026
103
20,562
11,695
35,386
11
3,123
91
20,562
11,725
35,501
12
3,256
89
20,562
11,755
35,662
13
3,400
70
20,562
11,785
35,817
14
3,560
68
20,562
11,815
36,005
15
3,780
65
20,562
11,845
35,817
16
17
18
19
20
6/29/2013
8:03 PM
Actual Sys.Remain.Value
INITIAL DATA
Present salvage value
Remaining years of
useful life
Salvage value at the end of

reamaining useful life
Annual Rate of Economical

Depreciation
635
15
500
1.58%
REMAINING VALUE OF THE EQUIPMENT AFTER EACH YEAR OF WEAR
6/29/2013
625
615
634.80 Esc.
605
634.70 Esc.
596
634.60 Esc.
586
634.50 Esc.
577
634.40 Esc.
568
634.30 Esc.
559
634.20 Esc.
550
634.10 Esc.
10
541
634.00 Esc.
11
533
633.90 Esc.
12
524
633.80 Esc.
13
516
633.70 Esc.
14
508
633.60 Esc.
15
500
633.50 Esc.
16
492
633.40 Esc.
17
484
633.30 Esc.
18
477
633.20 Esc.
19
469
633.10 Esc.
20
462
633.00 Esc.
8:03 PM
Fuel cell sys. remain.Value
INITIAL DATA
Initial Cost of System A
Years of Usefl Life


Depreciation
284,750
20
575
26.67%
6/29/2013
208,797
153,103
283,232.96 Esc.
112,265
282,477.48 Esc.
82,320
281,724.01 Esc.
60,362
280,972.55 Esc.
44,261
280,223.09 Esc.
32,455
279,475.64 Esc.
23,798
278,730.17 Esc.
17,450
277,986.70 Esc.
10
12,796
277,245.21 Esc.
11
9,383
276,505.69 Esc.
12
6,880
275,768.15 Esc.
13
5,045
275,032.58 Esc.
14
3,699
274,298.97 Esc.
15
2,712
273,567.31 Esc.
16
1,989
272,837.61 Esc.
17
1,458
272,109.85 Esc.
18
1,069
271,384.04 Esc.
19
784
270,660.16 Esc.
20
575
269,938.21 Esc.
8:03 PM
Alter.Sys. Remain.Value
INITIAL DATA
Initial Cost of System B
Years of Usefl Life


Depreciation
110,476
15
435
30.87%
6/29/2013
76,375
52,800
109,795.03 Esc.
36,502
109,456.11 Esc.
25,234
109,118.25 Esc.
17,445
108,781.43 Esc.
12,060
108,445.64 Esc.
8,338
108,110.90 Esc.
5,764
107,777.19 Esc.
3,985
107,444.50 Esc.
10
2,755
107,112.85 Esc.
11
1,904
106,782.22 Esc.
12
1,317
106,452.60 Esc.
13
910
106,124.01 Esc.
14
629
105,796.43 Esc.
15
435
105,469.86 Esc.
16
301
105,144.30 Esc.
17
208
104,819.75 Esc.
18
144
104,496.19 Esc.
19
99
104,173.64 Esc.
20
69
103,852.08 Esc.
8:03 PM
Remaining Value Chart
250,000
200,000
Actual System
Remaining Value
Fuel Cell System
150,000
Alter.System
100,000
50,000
0
1
10
Analcus
11
12
13
14
15
16
17
18
19
20
Years
of Wear

Anal Cus

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Anal Cus

Uploaded by

Copyright:

Available Formats

Cost Anal.Act.Sys.

ACTUAL SYSTEM - REMAINING LIFE CYCLE COST ANALYSIS

Remaining useful life

Remaining Life cycle

Cost Anal.Fuel Cells Sys.

FUEL CELLS SYSTEM - LIFE CYCLE COST ANALYSIS

Useful life years

ALTERNATIVE SYSTEM - LIFE CYCLE COST ANALYSIS

Useful life years

Salvage value at the end of

Annual Rate of Economical

REMAINING VALUE OF THE EQUIPMENT AFTER EACH YEAR OF WEAR

Fuel cell sys. remain.Value

Years of Usefl Life

Salvage value at the end of

Annual Rate of Economical

REMAINING VALUE OF THE EQUIPMENT AFTER EACH YEAR OF WEAR

Years of Usefl Life

Salvage value at the end of

Annual Rate of Economical

REMAINING VALUE OF THE EQUIPMENT AFTER EACH YEAR OF WEAR

Remaining Value Chart

Fuel Cell System

You might also like