WILO SE

Nortkirchenstr. 100
D 44263 Dortmund
T +49 231 4102-7516
F +49 231 4102-7363
wilo@wilo.com

Economic feasibility study

Customer

Contact

Page 1 / 2

Customer no.

Care of

Date

Loading profile

Blue Angel

Energy price

0,22 EUR/kWh

Operating hours 6.000 h/a

Reserves to change any data.

02.11.2015

Star-RS 15/4-130

Yonos PICO 25/1-4

Energy requirements

255,5 kWh/a

39,62 kWh/a

Energy costs

56,22 EUR/a

8,72 EUR/a

Total running costs

56,22 EUR/a

8,72 EUR/a

Invest cost

0,00 EUR

266,00 EUR

Sum of LCC-cost

1433,32 EUR ((15) years)

488,25 EUR

Software version SPAIX 4.0.1 - 28.07.2014 (Build 2)

User group

COM

((15) years)

WILO SE
Nortkirchenstr. 100
D 44263 Dortmund
T +49 231 4102-7516
F +49 231 4102-7363
wilo@wilo.com

Economic feasibility study

Customer

Contact

Page 2 / 2

Customer no.

Care of

Date

Preferences

Result

1.a)Selection existing pump from database

Recommended Wilo pump

Manufacturer
Type
Nominal pipe size
Port to Port
Power connection

Manufacturer
Type
Nominal pipe size
Port to Port
Power connection

Wilo
Star-RS 15/4-130
Rp 1/2
130
1~

1.b)Alternativ type label

Manufacturer
Type
Year of construction
Nominal pipe size
Port to Port
Flow (Qmax)
Head (Hmax)
Power input P1(min)
Power input P1(max)

1.c) Alternativ power consumption

Q
Q uant.
[m/h]

H
[m]

P1
[W]

100

75

25

50

E
[kWh/a]

K
[EUR/a]

18

1,40

11

10

2,25

1,98

14
25

kg/a

Energy requirements

40

kWh/a

Economic feasibility study

2) Requested duty point

Energy costs

2 m/h
2m

3) Further options
Evaluation period
15 a
Interest rate (for investment)
0%
Inflation rate (rate of price increases)
6%
Energy price
0,22 EUR/kWh
Annual operating time
6.000,00 h/a
Loading profile
Blue Angel

O ld

New

Unit

Pump and accessories

0,00

266,00

EUR

De-installation / installation

0,00

0,00

EUR

Disposal

0,00

0,00

EUR

Invest cost

0,00

266,00

EUR

Present disposal costs

0,00

0,00

EUR

56,22

8,72

EUR/a

A nnual routine maintenance

0,00

0,00

EUR/a

Servicing

0,00

0,00

EUR/a

Environ. contamin.

0,00

0,00

EUR/a

C osts for loss of production

0,00

0,00

EUR/a

O ther annual costs

0,00

0,00

EUR/a

56,22

8,72

EUR/a

Sum C o2 emissions

2.384,11

369,68

kg

Present operating costs

1.433,32

222,25

EUR

Present total costs

1.433,32

488,25

Sum

A mortization time

Loading

Flow
[%]

O perating hours
[%]

Full-load operation

100

Partial load operation

75

15

Low load operation

25

44

Night setback

50

35

4,675

Amortization time
4,67 year(s)

4) Existing pump
Star-RS 15/4-130

Description
Qp
[%]

Q
Q uant.
[m/h]

H
[m]

P1
[W]

100

75

25

50

E
[kWh/a]

K
[EUR/a]

46

17

3,68

45

41

8,96

41

107

23,63

43

91

19,95

C O 2 emissions

159

kg/a

Energy requirements

256

kWh/a

A nnual energy costs

56,22

EUR/a

Reserves to change any data.

3,09

C O 2 emissions

Invest cost

Flow
Head

Wilo
Yonos PICO 25/1-4
Rp 1/G 1 1/2
180
mm
1~

Qp
[%]

Power consumption
Manufacturer
Type
Year of construction
Nominal pipe size
Port to Port

02.11.2015

Software version SPAIX 4.0.1 - 28.07.2014 (Build 2)

User group

COM

EUR
a