Computation of Ice Thermal Feasibility Study based on Peak-Off peak Scheme

Ice Thermal Storage System Cooling Load Capacity (weekday) Capacity of Ice chiller efficiency of chiller system 2000 TR 3000 TR 0.8 KW/TR

Demand: Power Consumption: Demand Cost per month: Power Cost per month Total Energy cost per month:

2400 KW (night) 26400 KW.hr per day 729600 pesos/month 2143680 pesos /month 2873280 pesos /month

Conventional Chiller System Demand: (weekday) Demand: (weekend) Power Consumption: (weekday) Power Consumption: (weekend) Demand Cost per month: Power Cost per month Total Energy cost per month: 1600 KW (day) 2000 KW (day) 16000 KW.hr per day 22000 KW.hr per day 828800 pesos/month 3288480 pesos /month 4117280 pesos /month

Investment Costs Ice Storage System P 196000000 P 11668800

Billing of Meralco per month based on P6.63/kwh

Actual Billing less aircon bill Power consumption of Mall less aircon load

P 7551520 1138992.459

Power cost of Mall with aircon bill of ice storage system (based on day and night peak offpeak) savings per month: savings per year: ROI: P 1050371 per month P 12604455 per year 16 years

ak-Off peak Scheme

time to freeze ice Demand cost per KW at day Demand cost per KW at night average mall consumption per month

11 hrs 518 Pesos/KW 304 Pesos/KW 1760000 Kwh/month

peak off peak usage rate at night RES usage rate at day power plant mall operation Weekday Weekend cooling load capacity (weekend)

Kwhr per month P 10618429 per month

(daytime operation)

peak off peak usage rate at night RES usage rate at day power plant mall operation

2.9 pesos/kwh 6.63 pesos/kwh

peak off peak usage rate at day

6.8

28 days/month 10 hrs/day 11 hrs/day 2500 TR

cooling load capacity (weekend)

pesos/kwh

Computation of Ice Thermal Feasibility Study based on Load Factor Scheme

Ice Thermal Storage System Cooling Load Capacity (weekday) Capacity of Ice chiller efficiency of chiller system 2000 TR 3000 TR 0.8 KW/TR

Demand: Power Consumption: Demand Cost per month: Power Cost per month Total Energy cost per month:

2400 KW (night) 26400 KW.hr per day 729600 pesos/month 3858624 pesos /month 4588224 pesos /month

Conventional Chiller System Demand: (weekday) Demand: (weekend) Power Consumption: (weekday) Power Consumption: (weekend) Demand Cost per month: Power Cost per month Total Energy cost per month: 1600 KW (day) 2000 KW (day) 16000 KW.hr per day 22000 KW.hr per day 828800 pesos/month 3288480 pesos /month 4117280 pesos /month

Investment Costs Ice Storage System P 196000000 P 11668800

Billing of Meralco per month based on P6.63/kwh

Actual Billing less aircon bill Power consumption of Mall less aircon load

P 7551520 1138992.459

Power cost of Mall with aircon bill of ice storage system (based on constant load factor rate) savings per month: savings per year: ROI: P 1135035 per month P 13620424 per year 15 years

ad Factor Scheme

time to freeze ice Demand cost per KW at day Demand cost per KW at night average mall consumption per month

11 hrs 518 Pesos/KW 304 Pesos/KW 1760000 Kwh/month

load factor rate (all hours) RES usage rate at day power plant mall operation Weekday Weekend cooling load capacity (weekend)

Kwhr per month P 10533765 per month

(daytime operation)

load factor rate (all hours) RES usage rate at day power plant mall operation

5.22 pesos/kwh 6.63 pesos/kwh 28 days/month 10 hrs/day 11 hrs/day 2500 TR

cooling load capacity (weekend)

peak demand

5313 KW

load factor