Payback calculations for the L&T for shifting from Conventional to LED lighting

Part
A

S.No.

1
2
3

Description
Basic Data
Luminaire type
Luminaire quantity (#)
Number of lamps (#)
System load per luminaire (Watt)
Total lighting load (kW) (A2*A4/1000)
Average life of lamp (hours)
Capital Cost
Cost per Luminaire with lamp (Rs)
Total cost (Rs) (A2*B1)
Additional Capital Cost (Rs)
Running Cost
Usage per day (hours)
Working days per year (#)
Usage per year (hours) (C1*C2)

Power consumption per year (kWh) (C3*A5)

24883.2

Electricity rate (Rs)

Total spend on Electricity per year (Rs)
(C4*C5)
Savings on running cost (Rs)
Mantainence Cost
Quantity of lamps to be replaced per year (#)
(A3*C3/A6)

7.45

1
2
3
4
5
6
B
1
2
3
C

6
7
D
1

Conventional Lighting

150W MH Streetlight
32
32
180
5.76
8000
5500
0
256000
12
360
4320

185379.84
113287.68

17.28

Cost of replacing 1 lamp (Rs) (includes all

cost like labor, etc)

500

Total Mantainence cost (Rs) (D1*D2) (Saving

on Maintenance Cost)

8640

Payback Calculation

E
1
2

Additional Capital Cost (Rs)

Savings on running and Mantainence cost
(Rs) (C7+D3)
Payback (Years) (E1/E2)

256000
121927.68

2.1

LED Lighting

70W LED streetlight

32
0
70
2.24
50000
8000
256000

12
360
4320
9676.8
7.45
72092.16

Payback calculations for the L&T for shifting from Conventional to LED lighting
Part
A

S.No.

1
2
3

Description
Basic Data
Luminaire type
Luminaire quantity (#)
Number of lamps (#)
System load per luminaire (Watt)
Total lighting load (kW) (A2*A4/1000)
Average life of lamp (hours)
Capital Cost
Cost per Luminaire with lamp (Rs)
Total cost (Rs) (A2*B1)
Additional Capital Cost (Rs)
Running Cost
Usage per day (hours)
Working days per year (#)
Usage per year (hours) (C1*C2)

Power consumption per year (kWh) (C3*A5)

11826

Electricity rate (Rs)

Total spend on Electricity per year (Rs)
(C4*C5)
Savings on running cost (Rs)
Mantainence Cost
Quantity of lamps to be replaced per year (#)
(A3*C3/A6)

7.45

53841.15

Cost of replacing 1 lamp (Rs) (includes all

cost like labor, etc)

500

Total Mantainence cost (Rs) (D1*D2) (Saving

on Maintenance Cost)

7106.25

1
2
3
4
5
6
B
1
2
3
C

6
7
D
1

Conventional Lighting

150 W MH Streetlight
15
15
180
2.7
8000
6000
0
120000
12
365
4380

88103.7

8.2125

Payback Calculation

E
1
2

Additional Capital Cost (Rs)

Savings on running and Mantainence cost
(Rs) (C7+D3)
Payback (Years) (E1/E2)

120000
60947.4

2.0

LED Lighting

70W LED streetlight

15
0
70
1.05
50000
8000
120000

12
365
4380
4599
7.45
34262.55