Total

 Cost  Ownership  for  an  Outdoor  Site  -­‐  Average  Load  2,5  kW  
Gen  Set  17  kVA ASCOT  DC-­‐HPU  48/10-­‐1000
COST  [  PFA] COST  [PFA]

C Gen  Set  17  kVA 900.130 C

A A
P
Rectifier  Cabinet 292.250
P HPU  BASIC  PACKAGE
TOTAL  SAVINGS
1°  Year DELUXE*
1°  Year 2.822.434
E Back  up  Battery   233.800 E
X X
Fuel  Tank  2,000  Liters 175.350
Saving  per  Year  
Total  Capex  for  standard  Gen  Set 1.601.530 Total  Capex  for  ASCOT  DC-­‐HPU   2.822.434 [PFA] Saving  per  Year  [%]
1°  Year 1.501.978 1°  Year 1.048.768 453.210 30%
2°  Year 1.501.978 2°  Year 1.048.768 453.210 30%
3°  Year 1.501.978 3°  Year 1.048.768 453.210 30%
Fuel  Cost 4°  Year 1.501.978 Fuel  Cost 4°  Year 1.048.768 453.210 30%
164  FPA/Lt  x  43  Lt/day  x   164  FPA/Lt  x  29,5  Lt/day  x  
5°  Year 1.501.978 5°  Year 1.048.768 453.210 30%
30  days  x  12  months 30  days  x  12  months
6°  Year 1.501.978 6°  Year 1.048.768 453.210 30%
7°  Year 1.501.978 7°  Year 1.048.768 453.210 30%
O 8°  Year 1.501.978 O 8°  Year 1.048.768 453.210 30%
P Total  Fuel  Cost 12.015.824 P Total  Fuel  Cost 8.390.148 3.625.676 30%
E 1°  Year 486.421 E 1°  Year 69.906 416.515 86%
X 2°  Year 486.421 X 2°  Year 69.906 416.515 86%
3°  Year(1) 720.221 3°  Year 303.706 416.515 58%
4°  Year(2) 1.070.921 4°  Year(3)               918.600 152.321 14%
Maintenance  Cost Maintenance  Cost
5°  Year 486.421 5°  Year 69.906 416.515 86%
6°  Year(1) 720.221 6°  Year 303.706 416.515 58%
7°  Year(2) 1.070.921 7°  Year 69.906 1.001.015 93%
8°  Year 486.421 8°  Year(3) 918.600 -­‐432.179 -­‐89%
5.527.967 Total  Maintenance  Cost 2.724.238 2.803.729 51%
Total  Opex  for  standard  Gen  Set  for  8  years 17.543.791 Total  Opex  for  ASCOT  Hybrid  for  8  Years 11.114.385 6.429.406 37%

Total  Cost  Ownership   19.145.321 Total  Cost  Ownership   13.936.819 5.208.502 27,21%
Note:
(*)  25%  discount  applied  to  HPU  Price  list
(1)  The  price  incude  cost  to  replace  the  back-­‐up  battery  after  3  years
(2)  The  price  include  cost  to  replace  one  gen  set  after  30,000  running  hours
(3)  The  price  include  cost  to  replace  HPU  batteries  after  2000  cycles
(4)  The  price  include  cost  for  an  engine  overhaul

Prepared  by  :