Richmonde Hotel

ENERGY SAVINGS Inputs

Existing Installation Hours/day 24
Lamp 40W 104 W Days/mo 30
Ballast Magnetic Months/year 12
Ignitor none Php/kwhr 5.60

Recommended System No. of Lamps 152

Lamp 28W 56 W No. of Starter 0
Ballast Electronic Ballast No. of Ballast 76
Ignitor none
Convenience Lamp Cost (Php) 80.00
Energy Saving per System/Fixtures 48 W Starter Cost (Php) 13.00
Convenience Ballast Cost (Php) 130.00
SYSTEM EFFICIENCY Eff Lamp Cost (Php) 215.00
System Electronic Ballast (Php) 1,000.00
Efficiency differential in kw 0.05
Kwhr Meter Cost (Php) 8,000.00
Operating Hours per Year 8640 Rate of Supervisor per day (Php) 600.00
Hours/day 24 Rate of Electrician per day (Php) 400.00
Days/month 30 Rate of Helper day (Php) 280.00
Months 12
Interest rate, pa 14%
Cost per Kwhr 5.47 Grace Period, yr 0
Annual Energy Cost Savings per System/Fixture 2,270.34 Maturity, yr 8
No. of System/Fixtures 76 Cooperation period, yr 8
Annual Efficiency Savings, PHP 172,546.08
Labor per Ballast (Php) 150.00
Starter Replacement Lamp Holder per Lamp (Php) 40.00
Quantity 304 Terminal Block per Lamp (Php) 1.40
Factor 2 per year No.12 wire per Ballast (Php) 7.00
Cost 13.00 3,952.00 Guy wire per Ballast (Php) 0.40

Lamp Replacement
Quantity 152
Factor 1 per year
Cost 80.00 12,160.00
Total System Efficiency Savings Per Annum, PHP 188,658.08

RETROFFITING COST
Lamp 2x32W 32,680.00
Quantity 152
Cost 215

Ballast 2x32W 220V 60Hz 76,000.00

Quantity 76
Cost 1000

Installation Cost 25,840.00

Retroffiting Cost, PHP 134,520.00

INVESTMENT RETURN

Total System Savings per month 15,722

savings per year/per hrs per yr x no. of hrs/day

Payback Period (Number of Month/s) 9

retroffiting cost/savings per day x 30 days

Payback Period (Number of Year/s) 0.71

retroffiting cost/annual savings

INSTALLATION COST
LABOR COST BREAK DOWN Cost Quantity Total
Ballast Dismantling and Installation 200.00 76 15,200.00
Lamp Dismanlting and Installation 50.00 152 7,600.00
Terminal Block per Lamp 5.00 152 760.00
No.12 wire per ballast 25.00 76 1,900.00
Guy wire per ballast 5.00 76 380.00
TOTAL 25,840.00
Richmonde Hotel

ENERGY SAVINGS Hours/day 12

Existing Installation Days/mo 30
Lamp 40W 104 W Months 12
Ballast Magnetic Php/kwhr 5.60
Ignitor none
No. of Lamps 57
Recommended System No. of Starter 0
Lamp 28W 56 W No. of Ballast 29
Ballast Electronic Ballast
Ignitor none Convenience Lamp Cost (Php) 80.00
Starter Cost (Php) 13.00
Energy Saving per System/Fixtures 48 W Convenience Ballast Cost (Php) 130.00
Eff Lamp Cost (Php) 215.00
SYSTEM EFFICIENCY Electronic Ballast (Php) 1,000.00
System
Efficiency differential in kw 0.05 Kwhr Meter Cost (Php) 8,000.00
Rate of Supervisor (Php) 500.00
Operating Hours per Year 4320 Rate of Electrician (Php) 350.00
Hours/day 12 Rate of Helper (Php) 250.00
Days/month 30
Months 12 Interest rate, pa 14%
Grace Period, yr 0
Cost per Kwhr 5.60 Maturity, yr 8
Annual Energy Cost Savings per System/Fixture 1161.22 Cooperation period, yr 8
No. of System/Fixtures 76
Annual Efficiency Savings, PHP 88,252.42 Labor per Ballast (Php) 174.00
Lamp Holder per Lamp (Php) 40.00
Starter Replacement Terminal Block per Lamp (Php) 1.40
Quantity 114 No.12 wire per Ballast (Php) 7.00
Factor 2 per year Guy wire per Ballast (Php) 0.40
Cost 13.00 - Kwhr Meter (Php) 8,000.00

Lamp Replacement
Quantity 152
Factor 1 per year
Cost 80.00 12,160.00
Total System Efficiency Savings Per Annum, PHP 100,412.42

RETROFFITING COST
Lamp 2x28W 12,640.32
Quantity 57
Cost 221.76

Ballast 2x32W 220V 60Hz 21,436.80

Quantity 29
Cost 739.2

Installation Cost 15,620.00

Retroffiting Cost, PHP 49,697.12

INVESTMENT RETURN

Total System Savings per month 8,368

savings per year/oper hrs per yr x no. of hrs/day

Payback Period (Number of Month/s) 6

retroffiting cost/savings per day x 30 days

Payback Period (Number of Year/s) 0.49

retroffiting cost/annual savings

INSTALLATION COST
Cost Quantity Total
Labor per Ballast 174.00 29 5,046.00
Lamp Holder per Lamp 40.00 57 2,280.00
Terminal Block per Lamp 1.40 57 79.80
No.12 wire per ballast 7.00 29 203.00
Guy wire per ballast 0.4 29 11.60
Kwhr meter 8000 1 8,000.00
TOTAL 15,620.40
Richmonde Hotel

ENERGY SAVINGS Hours/day

Existing Installation Days/mo
Lamp 40W 104 W Months
Ballast Magnetic Php/kwhr
Ignitor none
No. of Lamps
Recommended System No. of Starter
Lamp 32W 62.1 W No. of Ballast
Ballast Electronic Ballast
Ignitor none Convenience Lamp Cost (Php)
Starter Cost (Php)
Energy Saving per System/Fixtures 41.9 W Convenience Ballast Cost (Php)
Eff Lamp Cost (Php)
SYSTEM EFFICIENCY Electronic Ballast (Php)
System
Efficiency differential in kw 0.04 Kwhr Meter Cost (Php)
Rate of Supervisor (Php)
Operating Hours per Year 8640 Rate of Electrician (Php)
Hours/day 24 Rate of Helper (Php)
Days/month 30
Months 12 Interest rate, pa
Grace Period, yr
Cost per Kwhr 5.60 Maturity, yr
Annual Energy Cost Savings per System/Fixture 2027.29 Cooperation period, yr
No. of System/Fixtures(Ballast) 76
Annual Efficiency Savings, PHP 154,074.01 Labor per Ballast (Php)
Lamp Holder per Lamp (Php)
Starter Replacement Terminal Block per Lamp (Php)
Quantity 304 No.12 wire per Ballast (Php)
Factor 2 per year Guy wire per Ballast (Php)
Cost 13.00 - Kwhr Meter (Php)

Lamp Replacement
Quantity 152
Factor 1 per year
Cost 80.00 -
Total System Efficiency Savings Per Annum, PHP 154,074.01

RETROFFITING COST
Lamp 2x32W -
Quantity 152
Cost 215.00

Ballast 2x32W 220V 60Hz -

Quantity 76
Cost 1,000.00

Installation Cost 28,079.20

Retroffiting Cost, PHP 28,079.20 cost
markup
INVESTMENT RETURN cost + markup
interst rate,pa
Total System Savings per month 12,840 cost + markup + interest rate
savings per year/oper hrs per yr x no. of hrs/day EVAT
cost + markup + interest rate + EVAT
Payback Period (Number of Month/s) 2
retroffiting cost/savings per day x 30 days

Payback Period (Number of Year/s) 0.18

retroffiting cost/annual savings

INSTALLATION COST
Cost Quantity Total
Labor per Ballast 174.00 76 13,224.00
Lamp Holder per Lamp 40.00 152 6,080.00
Terminal Block per Lamp 1.40 152 212.80
No.12 wire per ballast 7.00 76 532.00
Guy wire per ballast 0.40 76 30.40
Kwhr meter 8,000.00 1 8,000.00
TOTAL 28,079.20
 24
30
12
5.60

152
0
76

80.00
13.00
130.00
215.00
1,000.00

8,000.00
500.00
350.00
250.00

14%
0
8
8

174.00
40.00
1.40
7.00
0.40
8,000.00

28,079.20
24%
34,818.21
14%
39,692.76
10%
43,662.03

4,366.20
Richmonde Hotel

ENERGY SAVINGS
Existing Installation
Lamp 40W 104 W
Ballast Magnetic
Ignitor none

Recommended System
Lamp 32W 62.1 W
Ballast Electronic Ballast
Ignitor none

Energy Saving per System/Fixtures 41.9 W

SYSTEM EFFICIENCY
System
Efficiency differential in kw 0.04

Operating Hours per Year 4320

Hours/day 12
Days/month 30
Months 12

Cost per Kwhr 5.60

Annual Energy Cost Savings per System/Fixture 1013.64
No. of System/Fixtures 76
Annual Efficiency Savings, PHP 77,037.00

Starter Replacement
Quantity 114
Factor 2 per year
Cost 13.00 2,964.00

Lamp Replacement
Quantity 152
Factor 1 per year
Cost 80.00 12,160.00
Total System Efficiency Savings Per Annum, PHP 92,161.00

RETROFFITING COST
Lamp 2x32W 12,255.00
Quantity 57
Cost 215

Ballast 2x32W 220V 60Hz 29,000.00

Quantity 29
Cost 1000

Installation Cost 15,620.00

Retroffiting Cost, PHP 56,875.00
INVESTMENT RETURN

Total System Savings per month 7,680

savings per year/oper hrs per yr x no. of hrs/day

Payback Period (Number of Month/s) 7

retroffiting cost/savings per day x 30 days

Payback Period (Number of Year/s) 0.62

retroffiting cost/annual savings

INSTALLATION COST
Cost Quantity Total
Labor per Ballast 174.00 29 5,046.00
Lamp Holder per Lamp 40.00 57 2,280.00
Terminal Block per Lamp 1.40 57 79.80
No.12 wire per ballast 7.00 29 203.00
Guy wire per ballast 0.4 29 11.60
Kwhr meter 8000 1 8,000.00
TOTAL 15,620.40
Richmonde Hotel

ENERGY SAVINGS
Existing Installation
Lamp 40W 104 W
Ballast Magnetic
Ignitor none

Recommended System
Lamp 32W 73 W
Ballast Electronic Ballast
Ignitor none

Energy Saving per System/Fixtures 31 W

SYSTEM EFFICIENCY
System
Efficiency differential in kw 0.03

Operating Hours per Year 8640

Hours/day 24
Days/month 30
Months 12

Cost per Kwhr 5.60

Annual Energy Cost Savings per System/Fixture 1499.90
No. of System/Fixtures 76
Annual Efficiency Savings, PHP 113,992.70

Starter Replacement
Quantity 304
Factor 2 per year
Cost 13.00 3,952.00

Lamp Replacement
Quantity 152
Factor 1 per year
Cost 80.00 12,160.00
Total System Efficiency Savings Per Annum, PHP 130,104.70

RETROFFITING COST
Lamp 2x32W 32,680.00
Quantity 152
Cost 215

Ballast 2x32W 220V 60Hz 76,000.00

Quantity 76
Cost 1000

Installation Cost 28,079.00

Retroffiting Cost, PHP 136,759.00
INVESTMENT RETURN

Total System Savings per month 10,842

savings per year/oper hrs per yr x no. of hrs/day

Payback Period (Number of Month/s) 13

retroffiting cost/savings per day x 30 days

Payback Period (Number of Year/s) 1.05

retroffiting cost/annual savings

INSTALLATION COST
Cost Quantity Total
Labor per Ballast 174.00 76 13,224.00
Lamp Holder per Lamp 40.00 152 6,080.00
Terminal Block per Lamp 1.40 152 212.80
No.12 wire per ballast 7.00 76 532.00
Guy wire per ballast 0.4 76 30.40
Kwhr meter 8000 1 8,000.00
TOTAL 28,079.20

INSTALLATION COST
Cost Quantity Total
Labor per Ballast 174.00 76 13,224.00
Lamp Holder per Lamp 40.00 152 6,080.00
Terminal Block per Lamp 1.40 152 212.80
No.12 wire per ballast 7.00 76 532.00
Guy wire per ballast 0.4 76 30.40
Kwhr meter 8000 1 8,000.00
TOTAL 28,079.20
Richmonde Hotel

ENERGY SAVINGS
Existing Installation
Lamp 40W 104 W
Ballast Magnetic
Ignitor none

Recommended System
Lamp 32W 73 W
Ballast Electronic Ballast
Ignitor none

Energy Saving per System/Fixtures 31 W

SYSTEM EFFICIENCY
System
Efficiency differential in kw 0.03

Operating Hours per Year 4320

Hours/day 12
Days/month 30
Months 12

Cost per Kwhr 5.60

Annual Energy Cost Savings per System/Fixture 749.95
No. of System/Fixtures 76
Annual Efficiency Savings, PHP 56,996.35

Starter Replacement
Quantity 114
Factor 2 per year
Cost 13.00 2,964.00

Lamp Replacement
Quantity 152
Factor 1 per year
Cost 80.00 12,160.00
Total System Efficiency Savings Per Annum, PHP 72,120.35

RETROFFITING COST
Lamp 2x32W 12,255.00
Quantity 57
Cost 215

Ballast 2x32W 220V 60Hz 29,000.00

Quantity 29
Cost 1000

Installation Cost 15,620.00

Retroffiting Cost, PHP 56,875.00
INVESTMENT RETURN

Total System Savings per month 6,010

savings per year/oper hrs per yr x no. of hrs/day

Payback Period (Number of Month/s) 9

retroffiting cost/savings per day x 30 days

Payback Period (Number of Year/s) 0.79

retroffiting cost/annual savings

INSTALLATION COST
Cost Quantity Total
Labor per Ballast 174.00 29 5,046.00
Lamp Holder per Lamp 40.00 57 2,280.00
Terminal Block per Lamp 1.40 57 79.80
No.12 wire per ballast 7.00 29 203.00
Guy wire per ballast 0.4 29 11.60
Kwhr meter 8000 1 8,000.00
TOTAL 15,620.40
 152 57

Hours/day 24 12
Days/mo 30 30
Months 12 12
Php/kwhr 5.60 5.60

No. of Lamps 152 57

No. of Starter 0 0
No. of Ballast 76 29

Convenience Lamp Cost (Php) 80.00 80.00

Starter Cost (Php) 13.00 13.00
Convenience Ballast Cost (Php) 130.00 130.00
Eff Lamp Cost (Php) 215.00 215.00
Electronic Ballast (Php) 1,000.00 1,000.00

Kwhr Meter Cost (Php) 8,000.00 8,000.00

Rate of Supervisor (Php) 500.00 500.00
Rate of Electrician (Php) 350.00 350.00
Rate of Helper (Php) 250.00 250.00

Interest rate, pa 14% 14%

Grace Period, yr 0 0
Maturity, yr 8 8
Cooperation period, yr 8 8

Labor per Ballast (Php) 174.00 174.00

Lamp Holder per Lamp (Php) 40.00 40.00
Terminal Block per Lamp (Php) 1.40 1.40
No.12 wire per Ballast (Php) 7.00 7.00
Guy wire per Ballast (Php) 0.40 0.40
Kwhr Meter (Php) 8,000.00 8,000.00