Simply fill in the shaded cells(change the Blue number).

Compute the total power (kilowatts, kW) saved by upgrading older Tubes to energy
LED replacements
Coding
A1
A2
A3
A4
A5
A6
A7
A8
A9
A10
A11
A12

Parameter
Original Tube Set Wattage
Replacement Tube Panel Wattage
Watts Saved per Tube (A3=A1-A2)
Total Old Tubes Set
Total Watts UsedA5=A1*A4
Total Kilowatts Used (A6=A5/1000)
LED Panel Replace
Total Watts SavedA8=A3*A7
Total Kilowatts Saved (A9=A8/1000)
Old Tube Set Removed
Total Watts SavedA11=A1*A10
Total Kilowatts Saved (A12=A11/1000)

Unit
W
W
W
Tubes Quantity
W
KW
Tubes Quantity
W
KW
Tubes Quantity
W
KW

B Compute the total energy (kilowatt hours, kWh) saved annually by performing this u
Coding
B1
B2
B3
B4
B5

Parameter
Total Kilowatts Saved (B1=A6)
Hours of Use per Day
Days of Use per Week
Week of Use per Year
Total kWh Saved per Year (B5=B1*B2*B3*B4)

Unit
KW
hrs/day
day/week
wks/y
KWH/yr

B1 Compute the total energy (kilowatt hours, kWh) saved annually by removing
Coding
B1.1
B2.1
B3.1
B4.1
B5.1

Parameter
Total Kilowatts Saved (B1=A10)
Hours of Use per Day
Days of Use per Week
Week of Use per Year
Total kWh Saved per Year (B5=B1*B2*B3*B4)

Unit
KW
hrs/day
day/week
wks/y
KWH/yr

C Compute the total energy cost savings per year for Replacement
Coding
Parameter
C1
Total kWh Saved per Year (C1=B5)
C2
Your Energy Cost per KWH
C3
Total Energy Cost Savings per Year (C3=C1*C2)

Unit
KWH/yr
AED/KWH
AED/yr

C1 Compute the total energy cost savings per year for Removal
Coding
Parameter
C1.1 Total kWh Saved per Year (C1=B5)
C2.1 Your Energy Cost per KWH

Unit
KWH/yr
AED/KWH
Author:Jack Chen

C3.1

Total Energy Cost Savings per Year (C3=C1*C2)

AED/yr

Author:Jack Chen

D Compute the lifetime energy cost savings for Replacement

Coding
D1
D2
D3
D4

Parameter
Replacement LED Panel Life
Hours per Year Usage (D2=B2*B3*B4)
Total Energy Cost Savings per Year (D3=C3)
Lifetime Energy Cost Savings (D4=D1/D2*D3)

Unit
hours
hr/yr
AED/yr
AED

Coding
D5
D6
D7
D8
D9

Parameter
Replacement Panel Unit Price
Initial Cost of LED Light Panel (D6=D5*A7)
Total Energy Cost Savings per Year (D7=C3)
Simple Payback on Energy Consumption (D8=D6/D7)
Return on Investment (ROI) D9=1/D8 *100%

Unit
AED/pcs
AED
AED/yr
Years
%

D1 Compute the lifetime energy cost savings for Removing

Coding
D1.1
D2.1
D3.1
D4.1

Parameter
Orginal Tube Set Unit Life
Hours per Year Usage (D2.1=B2.1*B3.1*B4.1)
Total Energy Cost Savings per Year (D3.1=C3.1)
Lifetime Energy Cost Savings (D4.1=D1.1/D2.1*D3.1)

Coding
Parameter
D5.1 Replacement Tube Set Unit Price
D6.1 Initial Cost of Tube Light Set (D6.1=D5.1*A10)
D7.1 Total Energy Cost Savings per Year (D7.1=C3.1)
D8.1

Simple Payback on Energy Consumption (D8=D6/D7)

D9.1

Return on Investment (ROI) D9=1/D8 *100%

Unit
hours
hr/yr
AED/yr
AED
Unit
AED/pcs
AED
AED/yr
Years
%

E Total Cost Savings

Coding
Parameter
E1
Overall Energy Cost Savings per Year (E1=C3+C3.1)
E2
Overall Lifetime Energy Saving Per Year (E2=D4+D4.1)

Unit
AED
AED

Author:Jack Chen

ue number).

ts, kW) saved by upgrading older Tubes to energy saving

Numerical Value
72.00
36.00
36.00
23.00
1,656.00
1.66
9.00
324.00
0.32
5.00
360.00
0.36

tt hours, kWh) saved annually by performing this upgrade

Numerical Value
0.32
12.00
6.00
52.00
1,213.06

tt hours, kWh) saved annually by removing

Numerical Value
0.36
12.00
6.00
52.00
1,347.84

ings per year for Replacement

Numerical Value
1,213.06
0.30
363.92

ings per year for Removal

Numerical Value
1,347.84
0.30
Author:Jack Chen

404.35

Author:Jack Chen

savings for Replacement

Numerical Value
50,000.00
3,744.00
363.92
4,860.00
Numerical Value
160.00
1,440.00
363.92
3.96
25.27%

savings for Removing

Numerical Value
2,000.00
3,744.00
404.35
216.00
Numerical Value
140.00
700.00
404.35
1.73
57.76%

Numerical Value
768.27
5,076.00

Author:Jack Chen

Location Normal Light Type

QA/QC
2 Tube
Safety
5 Set Tube
Store
8 Set Tube
Production
8 Set Tube
23

Rated Watts Total Watts Cost of Normal Light

72
144
0.0432
72
360
0.108
72
576
0.1728
72
576
0.1728
288
1656
0.4968

LED Changed LED WattsTotal LED Watts

Light Removed Total Removed Watts
1
36
36
1
72
4
36
144
1
72
4
36
144
4
288
4
36
144
4
288
13
144
468
10
720

Reduced Watt Using LED

108
216
432
432
1188

Overall Reduction in KW Cost

0.18
0.288
0.72
0.72
1.908

Hours of working
12
Days per week
6
Hours per Year
3754.3