Analysis & Summary
EFFICIENT AND ECONOMICAL
Solution highlights: Fortune 100 Retail Store
SUMMARY - Operating Cost Per Store over 5 Years
| Existing Lights
| Retrofitted with LED | Savings over 5 Years
|
|---|
MR 16
| $6,627.92
| $271.86
| $6,356.07
|
2X2 Fixture
| $20,046.30
| $4,890.43
| $15,155.86
|
E6 Halogen
| $34,383.00
| $5,988.00
| $28,395.00
|
| Halogen | $4,450.69
| $251.43
| $4,199.27
|
Thermal Cooling Required
| $1,583.39
| $384.44
| $1,198.94
|
| TOTAL | $67,101.30
| $11,786.16
| $55,315.14 = 82%
|
Energy rates assumed at 5.7c per kilo watt hr.
LED rates subject to change based upon order quantity and mode of shipment.
Savings are projected based upon usage pattern collected on site and subject to change on actual usage and from one store to another.
Savings are estimated over a period of 5 yrs. and any prorated amount is only indicative of the savings.
Cost Analysis over 5 years
| Old - Halogen
| New - LED
|
|---|
Bulb Price
| $7.00
| $21.00
|
| Watts | 50 | 3
|
| Quantity | 11 | 11 |
Hours of operation
| 12 | 12 |
Number of Days in a year
| 362 | 362 |
| Electricity Rate kWh/ hour | $0.057
| $0.057
|
| Replacement Cost (4 x /yr) | $1,540.00
| $0.00
|
| Labor & Time | $4,400.00
| $0.00
|
Electricity
| $680.92
| $40.86
|
| TOTAL | $6,627.92
| $271.86
|
| SAVINGS | | $6,356.07 = 96%
|
| Old - CFL
| New - LED 2X2 Fixture
|
|---|
Fixture Price
| $75.00
| $195.00
|
| Tube Price (per set of 3) | $25.00
| 0
|
| Watts per fixture | 120
| 40 |
| Quantity | 20 | 20 |
Hours of operation
| 12 | 12 |
Number of Days in a year
| 362 | 362 |
Electricity Rate kWh/ hour
| $0.057
| $0.057
|
| Replacement Cost (2 x /yr) | $5,000.00
| $0.00
|
Labor & Time
| $12,000.00
| $0.00
|
Electricity
| $2,971.30
| $990.43
|
| TOTAL | $20,046.30
| $4,890.43
|
| SAVINGS | $20,046.30
| $15,155.86 = 76%
|
| Old - Halogen
| New - LED
|
|---|
Bulb Price
| $40.00
| $60.00
|
| Watts | 35 | 6 |
| Quantity | 48 | 48 |
Hours of operation
| 12 | 12 |
| Number of Days in a year | 362 | 362 |
Electricity Rate kWh/ hour
| $0.057
| $0.057
|
| Replacement Cost (4 x /yr) | $38,400.00
| $0.00
|
| Labor & Time | $19,200.00
| $0.00
|
| Electricity | $2,079.91
| $356.56
|
| TOTAL | $59,719.91
| $3,236.56
|
| SAVINGS | | $56,483.35 = 95%
|
| Old - Halogen
| New - LED
|
|---|
Bulb Price
| $5.00
| $24.00
|
| Watts | 45 | 6
|
| Quantity | 8 | 8
|
| Hours of operation | 12 | 12
|
| Number of Days in a year | 362 | 362
|
Electricity Rate kWh/ hour
| $0.057
| $0.057
|
Replacement Cost (4 x /yr)
| $800.00
| $0.00
|
| Labor & Time | $3,200.00
| $0.00
|
| Electricity | $445.69
| $59.43
|
| TOTAL | $4,450.69
| $251.43
|
| SAVINGS | | $4,199.27 = 94%
|
