You are on page 1of 3

PFM Industrial LED Flood Light ROI Calculator

Enter the input data for your project into the yellow cells below. When finished, click on the "Total Cost of Ownership Summary" tab to view the cost savings and ROI realized with the Vaporgard LED Design Parameter Input Data Customer or Project Name 1 Customer Name Traditional Lamp Source (Click Cell to Select Lamp Source) 2 400W MH What is the quantity of luminaires required ? 3 100 Enter a cost of the existing luminaire ($ each) 4 $400.00 Cost of replacement lamps in ($) 5 $30.00 Cost of disposal per lamp ($) 6 $5.00 Time per fixture for lamp maintenance (Hours) 7 2.00 How many people are required for lamp maintenance ? 8 2 Enter the labor rate ($ per Hour) 9 $75.00 What is the energy cost on site ? ( $ / kWhr ) 10 $0.08 Enter lighting hours of operation per day (12, 24 etc) 11 24 LED Light Source (Click Cell to Select LED Source) 12 PFM 11L LED Luminaire Cost 13 $1,050.00 Lift Rental, Scaffolding Costs, Contractor Costs, Ect 14 $0.00 Estimated Tax Rebate Per Fixture (If Available) 15 $0.00 Notes: Be sure replacement time includes time for approvals, down time, paperwork, lock out tag out, man lift, etc. Use the fully loaded labor rate

Toll Free: (866) 764-5454 Fax: (315) 477-5179 crouse.customerctr@cooperindustries.com

Customer Name
PFM Industrial LED Flood Light - ROI Calculator

Energy & Maintenance Savings


Energy Savings Annual energy consumption (kWhr) Annual energy cost ($) Energy Cost over life of LED System Annual Energy Savings ($) Energy Savings over Life of the LED System ($) Maintenance Savings Years of Maintenance Free Operation Annual Cost of Replacement Lamps ($) Annual Lift Rental, Scaffolding, Contractor Costs, ect. ($) Annual Maintenance Costs for Lamp Replacement ($) Annual Lamp & Maintenance Savings ($) Lamp & Maintenance Savings over Life of the LED System ($)
400W MH

LED SYSTEM

371,280 29,702 $204,000

164,237 13,139 $90,240 $16,563 $113,760


LED SYSTEM

400W MH

1 $4,368 $0 $37,440

7 $0.00 $0.00 $0.00 $41,808 $287,143

Total Cost of Ownership Comparison


400W MH

LED

Initial Investment Tax Rebate Net Investment Total Energy Costs Total Labor Costs Total Cost of Ownership

$40,000 $0 $40,000 $204,000 $287,143 $531,143

$105,000 $0 $105,000 $90,240 $0 $195,240

Energy Savings: Labor & Material Savings: Total Savings:


Initial Investment: Estimated Tax Rebate:

Total $ Savings! $113,760 $287,143 $400,903


($105,000) $0

Total $ Return:

$295,903 1.8

Payback Period on the Entire LED Installation (Years)


Total Cost of Ownership Comparison
$600,000 $500,000 $400,000

$300,000 $200,000
$100,000 $0

Total Labor Costs Total Energy Costs Net Investment

400W MH

LED

Equivilant Environmental Impact*


CO2 Emissions (lbs): (tons): Coal Emissions (lbs): (tons): 175,190 88 85,044 43 Fewer Cars on the Road: Acres of Trees Planted: # Housholds Annual Electricity Usage: 15 22 16

*Based on Environmental Protection Agency (EPA) emissions factor assumptions.

Toll Free: (866) 764-5454 Fax: (315) 477-5179 crouse.customerctr@cooperindustries.com

ustomer Name
LED Flood Light - ROI Calculator

& Maintenance Savings


LED SYSTEM

164,237 13,139 $90,240 $16,563 $113,760


LED SYSTEM

7 $0.00 $0.00 $0.00 $41,808 $287,143

of Ownership Comparison

Total Labor Costs Total Energy Costs

t Environmental Impact*

You might also like