Save It Easy®

Simple Payback & Calculation Model V4.0.14

This model can be used to indicate the potential savings and payback which could be achieved from the installation of Save It Easy® e-ballast conversion fittings against an
existing lighting system. This is for illustration purposes only and certain assumptions have been made, which are detailed below.

Company/Site Details

Company: Quinn Insurance Completed by: Energy Sense Ireland

Address: Dublin, Ireland. Date: 15/04/2009

Tel: 00 353 21 4368581

Contact: Angela Doyle Tel: 01-5534161 Fax:

Position: Email Address: info@energysense.ie

Email Address: angela.doyle@quinn-insurance.com

Site Details Fluorescent Fittings in Car Park Product Project Ref.

Quotation Ref.

Operating Hours Existing Installation Details

Hours/Day 15.00 Number of Lamps

Days/Week 6.00 Lamp Wattage Switchstart Starterless High Frequency

Weeks/Year 52.00 18
2ft Single/Twin
Annual Operating Hours 4,693 20

18
2ft Triple
20

Maintenance Cost & Electricity Tariff 18

2ft Quad
Your Maintenance Labour Rate (€/hour) 20.00 20

Electricity Unit Price (€ cents/kWh) 19.780 3ft 30

VAT Rate on Electricity Unit Price 36

4ft
Climate Change Levy (CCL) Charged? No 40

CCL Rebate received (if applicable) 0.0% 58 180

5ft
65

70
6ft
Save It Easy® Installation Cost 75

Select Installation Cost Method Per Lampway 85

8ft 100

125

Total Lamps 180

Assumptions/Exclusions:
1. Electricity unit price, lamp prices, labour hourly rate/installation cost per lampway and annual operating hours do not vary during the project term.
2. Energy savings based on standard D Type switchstart ballast.
3. Ceilings do not exceed 2.4 metres in height (installation cost will vary above this height).
4. Savings are based on the installation of standard lamps.
5. Interest is excluded from this calculation.
6. VAT is excluded from this calculation.
7. Delivery costs are excluded from this calculation.

For more information on Save It Easy® products contact:

ENERGY SENSE IRELAND Ltd
Unit 4a I Glenview I Ballinrea I Carrigaline I Co Cork I Ireland
T. 00+353 (0)21 4368581 -
E mail.info@energysense.ie
Website - www.energysense.ie

Copyright © Energy Conservation Solutions Limited – An Energys Group Company. All rights reserved. Save It Easy® is a registered Trademark. Contract
Energy Conservation Solutions Limited is registered in England No. 03619534. VAT No. GB 723 2349 54. V4.0.14

PDF Created with deskPDF PDF Writer - Trial :: http://www.docudesk.com

 Save It Easy® Yes
Payback Calculation Model Result

Installing Save It Easy® e-ballast conversion fittings will give a payback of 0.58 years (7 months) on an investment of €3,438,
with a total saving in the region of €57,828 and 154 Tonnes CO2 over the estimated project life of 10.6 years.

Costs and Savings Year 1 Year 2 Year 3 Year 4 Year 5

Annual Energy Consumption 59,975 kWh 59,975 kWh 59,975 kWh 59,975 kWh 59,975 kWh
Annual CO2 Emissions 32.2 Tonnes 32.2 Tonnes 32.2 Tonnes 32.2 Tonnes 32.2 Tonnes
Annual Energy Cost € 11,863 € 11,863 € 11,863 € 11,863 € 11,863
Existing
Annual Product Cost € 230 € 230 € 230 € 230 € 230
Installation
Annual Labour Cost € 282 € 282 € 282 € 282 € 282
Annual CCL Cost € - € - € - € - € -
Total Cost € 12,375 € 12,375 € 12,375 € 12,375 € 12,375
Annual Energy Consumption 32,944 kWh 32,944 kWh 32,944 kWh 32,944 kWh 32,944 kWh
Annual CO2 Emissions 17.7 Tonnes 17.7 Tonnes 17.7 Tonnes 17.7 Tonnes 17.7 Tonnes
Project Install Cost € 3,438
Save It Easy®
Relamp Cost € - € - € - € - € 416
Installation
Annual Energy Cost € 6,516 € 6,516 € 6,516 € 6,516 € 6,516
Annual CCL Cost € - € - € - € - € -
Total Cost € 9,954 € 6,516 € 6,516 € 6,516 € 6,932
Consumption Units Saving 27,031 kWh 27,031 kWh 27,031 kWh 27,031 kWh 27,031 kWh
Consumption Percentage Saving 45.1% 45.1% 45.1% 45.1% 45.1%
CO2 Emission Saving 14.5 Tonnes 14.5 Tonnes 14.5 Tonnes 14.5 Tonnes 14.5 Tonnes
Energy Saving € 5,347 € 5,347 € 5,347 € 5,347 € 5,347
Savings Existing Installation Product Saving € 230 € 230 € 230 € 230 € 230
Labour Saving € 282 € 282 € 282 € 282 € 282
CCL Saving € - € - € - € - € -
Cumulative Savings € 5,858 € 11,717 € 17,575 € 23,433 € 29,291
Net Cumulative Saving € 2,420 € 8,278 € 14,137 € 19,995 € 25,437

Save It Easy® Project Cost and Cumulative Savings over five years
€ 35,000

€ 30,000

€ 25,000

€ 20,000

€ 15,000

€ 10,000

€ 5,000

€-
Year 1 Year 2 Year 3 Year 4 Year 5
Project Install Cost € 3,438
Relamp Cost €- €- €- €- € 416
Cumulative Savings € 5,858 € 11,717 € 17,575 € 23,433 € 29,291
Net Cumulative Saving € 2,420 € 8,278 € 14,137 € 19,995 € 25,437

For more information on Save It Easy® products contact:

ENERGY SENSE IRELAND Ltd
Unit 4a I Glenview I Ballinrea I Carrigaline I Co Cork I Ireland
T. 00+353 (0)21 4368581 -
E mail.info@energysense.ie
Website - www.energysense.ie

Copyright © Energy Conservation Solutions Limited – An Energys Group Company. All rights reserved. Save It Easy® is a registered Trademark.
Energy Conservation Solutions Limited is registered in England No. 03619534. VAT No. GB 723 2349 54. V4.0.14

PDF Created with deskPDF PDF Writer - Trial :: http://www.docudesk.com