Lifecycle Value

Baseline vs. CoolCrete Renew — capital deferral & lifecycle NPV

Transparent, editable model comparing the do-nothing / conventional rehab baseline with a CoolCrete Renew scenario. Every line item and formula is visible.

Illustrative demonstration data — not an actual customer property, quote or verified ROI result.

Inputs

Area (sq ft)

Analysis period (yrs)

Discount rate (decimal)

Baseline schedule

Baseline intervention year

Rehabilitation cost ($)

Replacement cost ($)

Annual maintenance ($/yr)

Recoat cost per event ($)

Recoat interval (yrs)

Mobilization ($/event)

Downtime ($/event)

CoolCrete Renew schedule

CoolCrete intervention year

Installed cost ($)

CoolCrete annual maintenance ($/yr)

Monitoring cost ($)

Annual energy savings ($/yr, optional)

Conservative scenario

-$289,632

Net Lifecycle Value (Customer)

Gross benefit: $239,938
Total cost: $529,570
Benefit-Cost Ratio: 0.45×
Simple payback: 17.6 yrs

Base scenario

-$22,937

Net Lifecycle Value (Customer)

Gross benefit: $448,883
Total cost: $471,820
Benefit-Cost Ratio: 0.95×
Simple payback: 9.2 yrs

Upside scenario

$269,780

Net Lifecycle Value (Customer)

Gross benefit: $703,099
Total cost: $433,320
Benefit-Cost Ratio: 1.62×
Simple payback: 6.9 yrs

Base scenario — line-by-lineGrade C· Site Assessed

Component

Source

Present value

Deferred capital expenditure

modeled

$264,409

Avoided maintenance

modeled

$176,919

Avoided recoating

modeled

Energy savings

benchmark

Avoided downtime

modeled

$7,555

Residual value

modeled

Gross Lifecycle Benefit (Customer)

$448,883

CoolCrete Renew total cost

-$471,820

Net Lifecycle Value

-$22,937

HeatROI AI provides screening, modeling and decision-support estimates based on user inputs, field observations, benchmark data and available test results. It does not provide structural engineering, waterproofing, code-compliance or concrete-repair design services. CoolCrete Renew is not a substitute for correcting active structural distress, reinforcement corrosion, moisture intrusion or substrate failure. Financial, energy, maintenance and service-life results are estimates and are not guarantees. Actual performance depends on substrate condition, preparation, application, exposure, maintenance and other site-specific factors.