LED

WATT CURRENT LUX @ 2M DIRECTLY

CODE WATTS PF
READING READING BELOW
EBI103DL 3.5 6 0.44 0.05 20
EBI105DL 5 7 0.62 0.05 20
LBI11DL 5.7 8 0.49 0.07 25
LED BULB
EBI107DL 7 9 0.52 0.07 33
EBI110DL 10 10 0.72 0.06 45
EBI112DL 12 13 0.76 0.07 60
EBC202WW 2 4 0.4 0.05 5
EBC203WW 3 5 0.37 0.06 8
FROSTED CANDLE
EBC204WW 4 6 0.45 0.06 12
EBC205WW 5 8 0.45 0.07 19
LBC12WW 2 5 0.29 0.07 4
CLEAR CANDLE
LBC14WW 3 5 0.45 0.05 16
EBP607WW 7 8 0.57 0.06 206
SPOT PAR EBP712WW 12 15 0.83 0.07 1027
EBP820WW 20 20 0.6 0.15 1890
EBP209WW 9 10 0.67 0.06 394
FLOOD PAR EBP212WW 12 14 0.82 0.07 589
EBP320WWW 20 20 0.85 0.1 1189
LBP11WW 11 15 0.74 0.09 103
SPOT PAR
LBP21WW 15 18 0.87 0.09 172
EBH102WW12 2 5 0.33 0.06 135
EBH103WW12 3 6 0.45 0.06 320
LBH11WW 3.5 7 0.5 0.06 71
LED MR16 EBH104WW12 4 6 0.45 0.06 330
LBH12WW 5 8 0.55 0.06 220
EBH106WW12 6 8 0.57 0.06 274
EBH108WW12 8 9 0.54 0.07 352
LFS03T8DL09 9 12 0.66 0.07 49
LFS01T8DL09 9 12 0.71 0.07 41
TUBE
LFS01T8DL18 18 21 0.79 0.11 62
LFS03T8DL18 18 21 0.79 0.11 65
 CONVENTIONAL
WATT CURRENT
CODE WATTS PF
READING READING
2U03 3 7 0.47 0.06
2U05 5 8 0.45 0.07
2U07 7 10 0.53 0.07
2U09D 9 12 0.6 0.09
2U11D 11 13 0.55 0.1
2U13 13 14 0.59 0.1
CFL 2U15 15 17 0.6 0.11
3U18 18 21 0.63 0.14
3U20 20 20 0.6 0.15
3U23 23 23 0.65 0.15
3S20 20 20 0.6 0.15
3S24 24 26 0.64 0.18
4U30 30 32 0.51 0.27
FINC25/F27 25 27 0.9 0.13
FROSTED CANDLE
FINC40/F27 40 46 0.96 0.2
FINC25/C27 25 27 0.91 0.13
CLEAR CANDLE
FINC40/C27 40 42 0.98 0.18
FPARSC80 80 78 1 0.33
SPOT PAR
FPARSC120 120 119 0.99 0.52
FPARFC80 80 77 0.98 0.33
FLOOD PAR
FPARFC120 120 114 1 0.49
FHDA220/35 35 35 0.98 0.15
HALOGEN MR16
FHDA220/50 50 52 0.97 0.23
FLT5/CE1X14DL 14 16 0.61 0.11
FS18/T8/D 18 30 0.41 0.32
FLUORESCENT FS20/T10D 20 33 0.42 0.33
TUBE FLT5/CE1X28DL 28 24 0.63 0.16
FS36/T8D 36 40 0.55 0.31
FS40/T10D 40 42 0.63 0.28
LUX @ 2M DIRECTLY
BELOW
5.9
6
7.2
9.5
10
9.5
12.8
17.8
16
17.8
32
39
25
9.2
16
10
16
640
660
400
755
60
136
33
28
29
47
63
59
 LED BULB 3.5W LED BULB 5W LED BULB 5.7W
(EBI103DL) (EBI105DL) (LBI11DL)
L
E
D
LED BULB LED BULB
LED BULB
B 3.5W 5W
3U23 3U23 5.7W 4U30
U (EBI103DL (EBI105DL
(LBI11DL)
L ) )
B
LUX @ 2M DIRECTLY
20 17.8 20 17.8 25 25
BELOW
WATTMETER READING 6 23 7 23 8 32

F
R LED CANDLE 2W LED CANDLE 5W
O (EBC202WW) (EBC205WW)
S
T
E LED LED
D CANDLE CANDLE
FINC25/ FINC40/
3W 5W
C F27 F27
(EBC203W (EBC205W
A W) W)
N
D LUX @ 2M DIRECTLY
L 8 9.2 19 16
BELOW
E
WATTMETER READING 5 27 8 46

F
L
O LED PAR, 9W LED PAR, 20W
O (EBP209WW) (EBP320WW)
D

C LED PAR, LED PAR,

L 9W 20W FPARFC12
E FPARFC80
(EBP209W (EBP320W 0
A W) W)
R
LUX @ 2M DIRECTLY
P 394 400 1198 755
BELOW
A
R WATTMETER READING 10 77 20 114

LED MR16, 2W
(EBH102WW12)
L
E
D

M
R
1
6
L
E
D
LED MR16,
M 2W FHDA220/
R (EBH102W 35
1 W12)
6
LUX @ 2M DIRECTLY
135 136
BELOW
WATTMETER READING 5 52

LED TUBE, 9W (LFS03T8DL09) LED TUBE, 18W (LFS03T8DL18)

L
E
D
LED TUBE, LED TUBE,
T 9W 18W
T5, 14W T8, 18W T10, 20W T5, 28W
U (LFS03T8D (LFS03T8D
B L09) L18)
E
LUX @ 2M DIRECTLY
49 33 28 29 62 47
BELOW
WATTMETER READING 12 16 15 16 21 24
 LED BULB 7W LED BULB 10W LED BULB 12W
(EBI107DL) (EBI110DL) (EBI112DL)

LED BULB LED BULB LED BULB

7W 10W 12W
3S20 3S24 4U35
(EBI107DL (EBI110DL (EBI112DL
) ) )

33 32 45 39 60 27

9 20 10 26 13 35
TUBE, 18W (LFS03T8DL18)

T8, 36W T10, 40W

63 59

34 45
 ROI ANALYSIS
SDO/PAO: Ray Koonce L. Deriada %DISCOUNT: 25 CONSUMPTION RATE (PESO/KWH): 12 OPERATING HOURS PER DAY (OHPD): 12
CUSTOMER: Department of Public Works ans Highway LAMP QTY.: 1000 CATEGORY: RETROFITTING NUMBER OF DAYS PER MONTH (DPM): 30

LAMP: LED TUBE, 18W (EFS01T8DL18) FS40/T10D MONTH LED CONVENTIONAL

5000000
SRP WITH 25 %
1125.00 0.00
DISCOUNT
4500000
ACCESSORIES (SRP) N/A 0.00 - 0.00

LUXMETER READING (@ 4000000

88 119
2M BELOW)
3500000
WATTMETER READING,
0.018 0.045

COST IN PESO
(KW)
3000000
BURNING HOURS 30000 8000
2500000
POWER COST PER
MONTH @ 12 PESO PER 77760 194400
2000000
KWH, (Pcost)

1500000
INITIAL COST, (IC) 1125000 0
1000000
REPLACEMENT OF EACH
0 1
LAMP AFTER 24 MONTHS
500000

BREAKEVEN ROI 10 MONTHS AND 19 DAYS 0

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25

TOTAL SAVINGS AFTER NO. OF MONTHS

1674360
24 MONTHS

FORMULAS:
1 TOTAL SAVINGS AFTER 24 MONTHS = (ACCUMULATED SAVINGS FOR 24 MONTHS) + (LAMP QTY. x REPLACEMENT OF EACH LAMP AFTER 24 MONTHS x SRP)
2 Pcost = (LAMP QTY.) x (PESO/KWH) x (OHPD) x (DPM) x (KW)
3 REPLACEMENT OF EACH LAMP AFTER 24 MONTHS = ( 24 x OHPD x DPM ) / BURNING HOURS
4 ROI = ((ICLED - ICconventional) / (Pcost conventional - Pcost led)) + 1
WARRANTY ITEM LED LIGHTS SRP ACCESSORIES

LED CANDLE 3W
24 1 440 N/A
(EBC203WW)

LED CANDLE 5W
24 2 575 N/A
(EBC205WW)

LED PAR, 9W
24 3 1270 N/A
(EBP209WW)

LED PAR, 20W

24 4 1840 N/A
(EBP320WW)

LED MR16, 2W
24 5 300 LED DRIVER
(EBH102WW12)

LED BULB 3.5W

24 6 420 N/A
(EBI103DL)
LED BULB 5W
24 7 450 N/A
(EBI105DL)
LED BULB 5.7W
24 8 1200 N/A
(LBI11DL)
LED BULB 7W
24 9 540 N/A
(EBI107DL)
LED BULB 10W
24 10 750 N/A
(EBI110DL)
LED BULB 12W
24 11 1180 N/A
(EBI112DL)
LED TUBE, 9W
24 12 1320 N/A
(LFS03T8DL09)
LED TUBE, 18W
24 13 2200 N/A
(LFS03T8DL18)
LED TUBE, 9W
24 14 1320 N/A
(LFS03T8DL09)
LED TUBE, 18W
24 15 2200 N/A
(LFS03T8DL18)
LED TUBE, 9W
24 16 850 N/A
(EFS01T8DL09)
LED TUBE, 18W
24 17 1500 N/A
(EFS01T8DL18)
LED TUBE, 18W
25 18 1501 N/A
(EFS01T8DL18)
 LED TUBE, 18W
26 19 1502 N/A
(EFS01T8DL18)
LED TUBE, 18W
27 20 1503 N/A
(EFS01T8DL18)
LED TUBE, 18W
28 21 1504 N/A
(EFS01T8DL18)
LED TUBE, 18W
29 22 1505 N/A
(EFS01T8DL18)
LED TUBE, 18W
30 23 1506 N/A
(EFS01T8DL18)
LED TUBE, 18W
31 24 1507 N/A
(EFS01T8DL18)
LED TUBE, 18W
32 25 1508 N/A
(EFS01T8DL18)
LED TUBE, 18W
33 26 1509 N/A
(EFS01T8DL18)
LED TUBE, 18W
34 27 1510 N/A
(EFS01T8DL18)
LED TUBE, 18W
35 28 1511 N/A
(EFS01T8DL18)
LED TUBE, 18W
36 29 1512 N/A
(EFS01T8DL18)
LED TUBE, 18W
37 30 1513 N/A
(EFS01T8DL18)
LED TUBE, 18W
38 31 1514 N/A
(EFS01T8DL18)
LED TUBE, 18W
39 32 1515 N/A
(EFS01T8DL18)
 WATTMETER LUXMETER
SRP BURNING HOURS KW READING
READING READING

0 30000 5 0.005 8

0 30000 8 0.008 19

0 30000 10 0.01 394

0 30000 20 0.02 1198

400 30000 5 0.005 135

0 30000 6 0.006 20

0 30000 7 0.007 20

0 30000 8 0.008 25

0 30000 9 0.009 33

0 30000 10 0.01 45

0 30000 13 0.013 60

0 30000 12 0.012 49

0 30000 21 0.021 62

0 30000 12 0.012 49

0 30000 21 0.021 62

0 30000 9 0.009 49

0 30000 18 0.018 62

0 30000 18 0.018 75
0 30000 18 0.018 88

0 30000 18 0.018 101

0 30000 18 0.018 114

0 30000 18 0.018 127

0 30000 18 0.018 140

0 30000 18 0.018 153

0 30000 18 0.018 166

0 30000 18 0.018 179

0 30000 18 0.018 192

0 30000 18 0.018 205

0 30000 18 0.018 218

0 30000 18 0.018 231

0 30000 18 0.018 244

0 30000 18 0.018 257

 ITEM LED LIGHTS SRP ACCESSORIES

CANDLE
19 1 INCANDESCENT , 13.95 N/A
25W (FINC25/F27)

CANDLE
1440 2 INCANDESCENT , 13.95 N/A
40W (FINC40/F27)

HALOGEN PAR,
3 199.95 N/A
80W (FPARFC80)

HALOGEN PAR,
24 4 199.95 N/A
120W (FPARFC120)

HALOGEN
5 DICHROIC, 35W 49.95 N/A
(FHDA220/35)

6 CFL 23W (3U23) 149.95 N/A

7 CFL 23W (3U23) 149.95 N/A

8 CFL 30W (4U30) 399.95 N/A

9 SPIRAL 20W (3S20) 169.95 N/A

10 SPIRAL 24W (3S24) 169.95 N/A

11 CFL 35W (4U35) 419.95 N/A

ELECTRONIC
12 FS14/T5D 53
BALLAST
ELECTRONIC
13 FS28/T5D 71
BALLAST
ELECTRONIC
14 FS18/T8D 54.95
BALLAST
ELECTRONIC
15 FS36/T8D 59.95
BALLAST
ELECTRONIC
16 FS20/T10D 54.95
BALLAST
ELECTRONIC
17 FS40/T10D 59.95
BALLAST
MAGNETIC
18 FS36/T8D 64.95
BALLAST
 ELECTRONIC
19 FS40/T10D 69.95
BALLAST
ELECTRONIC
20 FS20/T10D 74.95
BALLAST
ELECTRONIC
21 FS40/T10D 79.95
BALLAST
ELECTRONIC
22 FS20/T10D 84.95
BALLAST
ELECTRONIC
23 FS40/T10D 89.95
BALLAST
ELECTRONIC
24 FS20/T10D 94.95
BALLAST
ELECTRONIC
25 FS40/T10D 99.95
BALLAST
ELECTRONIC
26 FS20/T10D 104.95
BALLAST
ELECTRONIC
27 FS40/T10D 109.95
BALLAST
ELECTRONIC
28 FS20/T10D 114.95
BALLAST
ELECTRONIC
29 FS40/T10D 119.95
BALLAST
ELECTRONIC
30 FS20/T10D 124.95
BALLAST
ELECTRONIC
31 FS40/T10D 129.95
BALLAST
ELECTRONIC
32 FS20/T10D 134.95
BALLAST
 WATTMETER LUXMETER
SRP BURNING HOURS KW READING
READING READING

0 1000 27 0.027 9.2

0 1000 46 0.046 16

0 2000 77 0.077 400

0 2000 114 0.114 755

0 2000 52 0.052 136

0 5000 23 0.023 17.8

0 5000 23 0.023 17.8

0 5000 32 0.032 25

0 5000 20 0.02 32

0 5000 26 0.026 39

0 5000 35 0.035 27

107 8000 16 0.016 33

159 8000 25 0.025 47

449.95 8000 15 0.015 28

469.95 8000 34 0.034 63

449.95 8000 30 0.03 29

469.95 8000 45 0.045 59

122.9 8000 60 0.06 89

509.95 8000 75 0.075 119

529.95 8000 90 0.09 149

549.95 8000 105 0.105 179

569.95 8000 120 0.12 209

589.95 8000 135 0.135 239

609.95 8000 150 0.15 269

629.95 8000 165 0.165 299

649.95 8000 180 0.18 329

669.95 8000 195 0.195 359

689.95 8000 210 0.21 389

709.95 8000 225 0.225 419

729.95 8000 240 0.24 449

749.95 8000 255 0.255 479

769.95 8000 270 0.27 509

OPERATING HOURS NO. OF DAYS

1 12 1 30

2 2 MONTHS

3 3

4 4

5 5 DAYS

6 6

7 7

8 8

9 9

10 10

11 11

12 12

13 13

14 14

15 15

16 16

17 17

18 18
19 19

20 20

21 21

22 22

23 23

24 24

25

26

27

28

29

30

31
 ROI

10.6450617283951 RETROFITTING 1 1

10 NEW BUILDING 2

0.64506172839506

19.3518518518518

19

0.3518518518518