Smart-OpenSpace - Smart Energy Suite

Document Sample
Smart-OpenSpace - Smart Energy Suite Powered By Docstoc
					Hypothesis                                                                 Value              Unit
              Ballast property

              LED (60 cm x 60 cm)        Block consumption                          36         W
                                         Driver consumption                         15         W
              T8 (60 cm x 4 tubes)       Tube consumption (x4 unit)                 72         W
                                         Ballast consumption                        18         W

              OpenSpace property         Number of lighting devices            2,000 Var to change
                                         Occupancy (%)                          85% Var to change

              Consumption                source = http://michaelbluejay.com/electricity/cost.html
                                         Average rate per KWH                  0.14        $ (CA)
                                         Open working hours / day                10
                                         Open working days / month               21
                                         Open Months / year                    11.4

TUBE / LED                                                                    TUBE
              Consumption                                                   KW                 $
                                         DAY                                  1,800                252
                                         MONTH                               37,800              5,292
                                         QUARTER                            113,400             15,876
                                         YEAR                               430,920             60,329
                                         5 YEAR                           2,154,600            301,644

COST OF LACK OF OCCUPANCY                                                     TUBE
            Consumption                                                     KW                 $
                                         DAY                                    270                    38
                                         MONTH                                5,670                   794
                                         QUARTER                             17,010                 2,381
                                         YEAR                                64,638                 9,049
                                         5 YEAR                             323,190                45,247

SAVING TUBE VERSUS LED + ZIGBEE                                           TUBE ($)       LED+ZIGBEE ($)
            Consumption
                                         DAY                                    252                121
                                         MONTH                                5,292              2,549
                                         QUARTER                             15,876              7,647
                                         YEAR                                60,329             29,058
                                         5 YEAR                             301,644            145,292

Device installed/h by qualified worker   3

SOLUTION COST                                         Unit                 $/unit            Total

              Zigbee control                                      2,000           42               84,000
              Labor (month/man)                                       4        2,800               11,111
              Software + Gateways                                 2,000           32               64,000
             Sofware install + config                       2        8,000         16,000
             Software Maintenance fees                      0        9,600          9,600

GRAND TOTAL (maintenance not included)                                            175,111

Ratio maintenance LED/TUBE                               3.10

MAINTENANCE COST (600x600) for 1 LED life cycle
                                                  Unit           #/ cycle       $/unit

             LEDs Block                                  2000               1         200
             Labor LED                                     4.0              1      2,800.0
             TOTAL LED

             TUBES (4 every 3 years)                     2000         3.10            20.0
             Labor Tube                                    4.0        3.10         2,800.0
             TOTAL TUBE

             SAVING MAITENANCE LEDs


GRAND TOTAL SAVING LED+ZIGBEE / TUBE for a 10 years period including maintenance
              Assumptions are made base on interview with
              Senior electrical engineer at Genentech, California

                                  Gary Shamshoian

              All appliances properties comes from:

                                  Philipps (tube)
                                  Werks Optronics (LEDs)

              and verified within the Institute of Technologies
              St Jèrôme/Marseille in presence of

                                  Pr Fumanal, Ph.D
                                  Thierry Laurent CTO at IQEnergy



        LED                           SAVING
   KW                $                KW              $
      1,020              143              780           109
     21,420            2,999           16,380         2,293
     64,260            8,996           49,140         6,880
    244,188           34,186          186,732        26,142
  1,220,940          170,932          933,660       130,712

        LED                           SAVING
   KW                $                KW              $
        153                  21           117            16
      3,213                 450         2,457           344
      9,639               1,349         7,371         1,032
     36,628               5,128        28,010         3,921
    183,141              25,640       140,049        19,607

SAVING ($)

       131
     2,743
     8,229
    31,270
   156,352




                  Reseller                          Total

              Commission                    8%      $5,120.0
              on licence only
               Total cost ($)

                    400,000
                     11,111
                    411,111

                    496,000
                     34,444
                    530,444

                    119,333


ncluding maintenance            $170,527

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:3
posted:2/26/2012
language:
pages:4