Input $2.

55 Retrofit cost
5000 Building area in feet2 3% Energy price escalation
2805 Annual lighting opeating hours 3% O & M Cost escalation
0.1 electricity cost 3% Discount rate /Borrowing cost
0.25 Incentive rate 5% Maintanance as % of newinstall
11 Exting lighting power density
154275 Existing lighting energy usage
75428 Exsisting lighting energy cost

Project year Replacement cost Energy Cost utility incentives Net Cost
1 6566 75890 0 22457
2 6763 16367 0 23130
3 6966 16858 0 23840
4 7175 17364 0 24539
5 7390 17885 0 25275
6 7612 18421 0 26033
7 7840 18974 0 26814
8 8076 19543 0 27619
9 8393 20129 0 28447
10 8567 21733 0 29301
11 8824 21996 0 30190
12 9089 22656 0 31085
13 9362 23335 0 32085
14 9643 24036 0 32978
15 9932 24757 0 33968
16 10230 25499 0 34987
17 10853 26264 0 36036
18 11179 27052 0 37117
19 11514 27845 0 38231
20 11872 28120 0 39378

rgy price escalation
M Cost escalation
ount rate /Borrowing cost
ntanance as % of newinstall
0.7 Propesed lighting power density
38175 Propesed lighting Energy usage
$9.82 Proposed lighting energy cost

NPV Project year Replacement cost Energy Cost

21803 1
21803 2
21803 3
21803 4
21803 5
21803 6
21803 7
21803 8
21803 9
21803 10
21803 11
21803 12
21803 13
21803 14
21803 15
21803 16
21803 17
21803 18
21803 19
21803 20
436060
utility incentives Net Cost NPV