VRF & DX Unit Comparison-Labour Accomodation - Rakez
VRF & DX Unit Comparison-Labour Accomodation - Rakez
VRF & DX Unit Comparison-Labour Accomodation - Rakez
Years Year-1 Year-2 Year-3 Year-4 Year-5 Year-6 Year-7 Year-8 Year-9 Year-10 Year-11 Year-12 Year-13 Year-14 Year-15
CAPEX (AED) #REF! #REF!
Electricity Bill (AED) #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Annual Maintenance Cost (AED) 0 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
OPEX (AED) #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Years Year-1 Year-2 Year-3 Year-4 Year-5 Year-6 Year-7 Year-8 Year-9 Year-10 Year-11 Year-12 Year-13 Year-14 Year-15
CAPEX (AED) 3,484,250 1,629,000
Electricity Bill (AED) 3,068,059 3,098,739 3,129,727 3,161,024 3,192,634 3,224,560 3,256,806 3,289,374 3,322,268 3,355,491 3,389,045 3,422,936 3,457,165 3,491,737 3,526,654
Annual Maintenance Cost (AED) 0 113,125 114,256 115,399 116,553 117,718 118,896 120,084 121,285 122,498 123,723 124,960 126,210 127,472 128,747
OPEX (AED) 3,068,059 3,211,864 3,243,983 3,276,423 3,309,187 3,342,279 3,375,702 3,409,459 3,443,553 3,477,989 3,512,769 3,547,896 3,583,375 3,619,209 3,655,401
VRF
Years Year-1 Year-2 Year-3 Year-4 Year-5 Year-6 Year-7 Year-8 Year-9 Year-10 Year-11 Year-12 Year-13 Year-14 Year-15
CAPEX (AED) 4,202,250
Electricity Bill (AED) 1,972,296 1,992,019 2,011,940 2,032,059 2,052,380 2,072,903 2,093,632 2,114,569 2,135,714 2,157,072 2,178,642 2,200,429 2,222,433 2,244,657 2,267,104
Annual Maintenance Cost (AED) 0 157,125 158,696 160,283 161,886 163,505 165,140 166,791 168,459 170,144 171,845 173,564 175,299 177,052 178,823
OPEX (AED) 1,972,296 2,149,144 2,170,636 2,192,342 2,214,266 2,236,408 2,258,772 2,281,360 2,304,174 2,327,215 2,350,488 2,373,993 2,397,732 2,421,710 2,445,927
VRF- (CUMMULATIVE) (AED) 6,174,546 8,323,691 10,494,327 12,686,669 14,900,935 17,137,343 19,396,115 21,677,476 23,981,649 26,308,865 28,659,352 31,033,345 33,431,077 35,852,787 38,298,714