COMPARISON : Flourescent /TL 42W Vs LED Tube 14W

	COMPARISON  : Flourescent /TL 42W  Vs  LED Tube 14W
	Description				Unit	LED TUBE		KONVENSIONAL
						17W		40W
	DATA
A.	Lamp Figure
1	Number of Luminaires				point		1.00		1.00
2	Number of lamp per luminaire				pcs		4.00		4.00
3	Actual Energy Consumption/lamp				watt		17.00		45.00
4	Total Energy Consumption/Luminaire				watt		68.00		180.00
5	Lamp life time (hours)				hrs		50,000.00		8,000.00
6	Lamp life time (months)				month		69.44		11.11
7	Lamp life time (year)				year		5.79		0.93
B.	Lamp Price
1	Lamp price				Rp		435,000.00		50,000.00
2	Ballast				Rp				30,000.00
3	Initial cost for lamp & gear/pc				Rp		1,740,000.00		230,000.00
C.	Installation Cost
1	Installation cost per-luminaire (per point)				Rp		100,000.00		100,000.00
D	Manitenance Cost
1	Lamp replacement cost				Rp		20,000.00		20,000.00
2	Ballast & starter replacement cost				Rp
E	Assumption
1	Running hours/year		24	Hr/day	Hrs		8,640.00		8,640.00
2	Energy Cost Rp/kWhr-WBP				Rp		1,200.00		1,200.00
F	Initial Cost Analysis (per year)
1	Total initial cost for lamp & gear/pc				Rp		1,740,000.00		230,000.00
2	Total initial cost for installation				Rp		100,000.00		100,000.00
3	Total initial cost				Rp		1,840,000.00		330,000.00
4	Extra initial investment				Rp				1,510,000.00
G	Running Cost Ananlysis (per year)
1	Energy cost of all lamps/year				Rp		705,024.00		1,866,240.00
2	Lamp cost all of lamps/year				Rp		0.00		216,000.00
3	Lamp replacement cost all of lamps/year				Rp		0.00		86,400.00
4	Total running cost of all lamps/year				Rp		705,024.00	2,168,640.00
5	Saving in running cost/year				Rp				1,463,616.00
H	Result
1	Finance Indicator:
	a. Extra initial investment				Rp				1,510,000.00
	b. BEP				Year				1.03
	c. BEP				Month				12.38
2	Environmental Indicator:
	a. Power consumption/year				kWh		587.52	1555.2
	b. Reduced Power Consumption				%				62.22%