|
Sr. No.
|
 |
Tariff
Rs. 5/- per unit
|
Tariff
Rs. 4/- per unit |
Tariff
Rs. 3/- per unit |
|
|
Period
of operation in hours |
1000 |
3000 |
1000 |
1000 |
3000 |
1000 |
1000 |
3000 |
1000 |
|
Saving
in power per lamp 60W - 11W = 49W ( Considering 60W GLS = 11W CFL
with Ballast.
|
|
|
|
1.
|
Saving in energy 49 × hrs÷ 1000=
kWh or units.
|
49 |
147 |
490 |
49 |
147 |
490 |
49 |
147 |
490 |
|
|
2.
|
Cost of energy saved per lamp
|
245 |
735 |
2450 |
196 |
588 |
1960 |
147 |
441 |
1470 |
|
|
3.
|
Cost of CFL
|
325 |
325 |
325 |
325 |
325 |
325 |
325 |
325 |
325 |
|
|
4.
|
Cost for GLS
|
12 |
36 |
120 |
12 |
36 |
120 |
12 |
36 |
120 |
|
|
5.
|
Net cost per lamp Cost of CFL
- Cost of GLS |
313 |
289 |
205 |
313 |
289 |
205 |
313 |
289 |
205 |
|
|
6.
|
Net saving per lamp
|
-68 |
446 |
2245 |
-117 |
299 |
1755 |
-166 |
152 |
1265 |
|
|
7.
|
Average interest earned on saving of
energy cost @ 18% p.a. on 2 for respective hrs.
|
5.03 |
15.10 |
50.34 |
4.03 |
12.08 |
40.27 |
3.02 |
9.06 |
30.21 |
|
|
8.
|
Interest lost on the net investment
in CFL
@ 18% p.a. on 3 for respective hrs.
|
6.43 |
5.94 |
4.21 |
6.43 |
5.94 |
4.21 |
6.43 |
5.94 |
4.21 |
|
|
9.
|
Net interest per lamp 5-6
|
1.40 |
9.16 |
46.13 |
-2.40 |
6.14 |
36.06 |
-3.41 |
3.12 |
25.99 |
|
|
10.
|
Total saving per lamp 4-7
|
-69.40 |
455.16 |
2291.13 |
-119.40 |
+24.00 |
1791.06 |
-169.41 |
155.12 |
1290.99 |
|
|
11.
|
Saving break - even at
|
1278 hrs
|
1597 hrs
|
2129 hrs
|
|
|
12.
|
Breakeven in item of days @ 6hrs/day
|
213 days
|
266 days
|
355 days
|
|