|
LED cumulative $50,008 $55,007 $60,006 $65,005 $70,004
<br />flourescents cumulative $20,019 $25,989 $31,959 $37,929 $43,899
<br />nothing $12,620 $23,740 $34,860 $45,980 $57,100
<br />Cost continuum for doing nothing
<br />Cost continuum for Flourescents
<br />Cost continuum for LED
<br />year
<br />$12,620 $11,120 $11,120 $11,120 $11,120
<br />$20,019 $5,970 $5,970 $5,970 $5,970
<br />$50,008 $4,999 $4,999 $4,999 $4,999
<br />2011 2012 2013 2014 2015
<br />ALL BLDGS
<br />cost to convert to flourescents $11,449
<br />cost to convert to LED $42,948
<br />Cost to relamp $200 $200 $200 $200 $200
<br />annual cost to replace flourescent ballasts $350 $350 $350 $350 $350
<br />annual cost to replace MH $2,000 $500 $500 $500 $500
<br />existing electrical cost
<br />annual savings MH - flourescent quote
<br />annual electrical cost - flourescents
<br />annual electrical cost - LED
<br />$10,620 $10,620 $10,620 $10,620 $10,620
<br />$2,877 $2,877 $2,877 $2,877 $2,877
<br />$8,020 $5,420 $5,420 $5,420 $5,420
<br />$7,060 $4,999 $4,999 $4,999 $4,999
<br />
|