This proposal outlines a lighting upgrade project for the Earls restaurant located at 3850 Lougheed Hwy in Burnaby, BC. The current lighting system was assessed on October 10th, 2014. Upgrading to new LED options would save $9,080 annually with a 1.9 year payback period. The project would replace existing lighting fixtures with more efficient LED models, and is estimated to cost $21,512 with available incentives of $4,341.
13th Annual Chamber Energy Conference - EE Funding
LED Upgrade Saves Earls Restaurant $9,080 Annually
1. October 10th 2014
Tayber Yastremski
Energy Manager
TYastremski@ceegco.ca
888.511.7105 Ext. 103
Restaurant
Case Study
Earls
3850 Lougheed Hwy
Burnaby, BC
2. ProjectDefinition
Project Outline
This proposal is based on an assessment of the current lighting system at the
Earls restaurant located at 3850 Lougheed Hwy in Burnaby BC.
The current system is based on an assessment conducted on October 10th
2014 of the restaurant’s front end dining area, back end preparation area,
service rooms, and exterior lighting. This report represents and accurate
outline of the costs and savings of this project achieved by upgrading the
lighting system to more efficient LED options.
All suggested options are available to be site tested at any local restaurants
by contacting CEEG Energy at the attached contact information.
Based on our assessment:
Annual Savings $9,080
Payback 1.9 years
Monthly Cost of Waiting $757
All suggested replacements are with new LED equivalents from locally
recognized brands and include CEEG’s 5 year warranty.
CEEG is an energy efficiency services company; outlined system costs include
assessments, redesigns, materials, installation, and warranty.
3. Name:
e‐mail:
Phone:
Name:
e‐mail:
Project Address: Phone:
Audit Date: Company:
Existing System Proposed System
System kWh System kWh Energy Cost Energy Cost
(monthly) (annual) (monthly) (annual)
5,710 68,523 179.56$ 2,154.74$
Project Costs Environmental Impact
Annual kWh saved
Estimated Incentive * Kg CO2 emissions saved (annual)
Total System Cost Tonnes CO2 emissions saved (5 years)
Additional Notes
* Incentive based on Provincal Incentive Calculator and subject to approval
Total System Costs include Materials, Installation, and Recycling of existing materials
LED's include a 5 year warranty with a 1 year warranty on installation
Maintenance savings are on replacement costs and any identified labour costs
Energy rate used for year 1 calculations and cost of waiting: 0.12$ /kWh
Payback based on published rise in annual electricity costs
Auditor
Ryan DiBenedetto
Project Name: rdibenedetto@ceegco.ca
Earls Restaurant 604‐880‐7413
Client
Tyler Pronyk
3850 Lougheed Hwy,Burnaby
10/10/2014 Earls
Energy Cost Energy Cost System kWh System kWh
(monthly) (annual) (monthly) (annual)
708.07$ 8,496.84$ 1,448 17,377
System Cost 21,511.56$ 51,146
Monthly Cost of Waiting
Payback (yrs) 1.9 756.65$
Maintanance Savings (annual) 2,737.72$
Total Savings (annual) 9,079.82$
4,341.00$ 1,023
17,170.56$ 5
Year 1 Energy Savings (annual) 6,342.10$
4. StatementofWork
CEEG Energy
4170 Still Creek Dr.
Burnaby, BC
888-511-7105
Proposal to perform lighting upgrade services to Earls Restaurant
Date Prepared By: Prepared For:
October 10, 2014 CEEG Energy
4170 Still Creek Dr.
Burnaby, BC
888-511-7105
Earls Restaurant
3850 Lougheed Hwy
Burnaby, BC
Scope of Work
CEEG shall provide the services and deliverables as follows:
• Removal and recycling of the existing lighting fixtures including:
• Manage all correspondence with the local government to comply with
electrical installations
• Conduct the installation of all materials outlined in the section
“Deliverable Materials”
Existing Luminaire Input Wattage QTY
Incandescent A19 40 15
Halogen PAR 30 75 14
Halogen PAR38 90 37
Halogen MR16 50 52
CF Globe Lamps 14 7
Decorative Lighting 8 99
Below Bar Decorative 6 102
2’x4’ Lensed Troffer – 4Lamp T8 152 16
1’x4’ Lensed Troffer – 2Lamp T8 76 16
Strip Light – 1 Lamp T8 38 14
Metal Halide Exterior Wall Pack 70 2
5. Deliverable Materials
New Luminaire Input
Watts
QTY Manufacturer Warranty
LED A19 7 15 TCP 5 years
LED Globe 8 7 TCP 5 years
LED MR16 7 52 TCP 5 years
LED BR30 10 51 TCP 5 years
E26 Deco LED 4 99 TCP 5 years
2’ x 4’ LED Troffer 51 16 TCP 5 years
1’ x 4’ LED Troffer 26 16 TCP 5 years
LED Tape Light 75 1 Standard 5 years
LED Wallpack 20 2 Hubbell 5 years
1’ x 4’ LED Strip 19 14 Phillips 5 years
Contractor Responsibilities
• All work to be completed during regular business hours or as indicated by
the building owner
Client Responsibilities
• Customer must provide free and clear access to work area for duration of
project. If free and clear access is not or cannot be provided, additional
costs may be incurred
Notes
• LED's and installation include a 5 year warranty
• Maintenance savings are on replacement costs and identified labour
costs
• Energy rate used for year 1 calculations and cost of waiting is $0.12/kWh
and based on a government published blended rate for Vancouver, BC
• Payback based on published rise in annual electricity costs
• Taxes are extra
6. Completion Criteria
CEEG shall have fulfilled its obligations when the following occurs:
• CEEG accomplishes the contractor activities described within this
statement of work, including delivery to client of the materials listed in the
section entitled “Deliverable Materials,” and installation of the above
mentioned materials and client accepts such activities and materials
without unreasonable objections.
Total system costs include permits, materials, installation, and recycling of existing
materials.
Project Costs
Total System Cost $ 21,512
Total Incentives $ 4,341
Year 1 Energy Savings (annual) $ 6,342
Maintenance Savings (annual) $ 2,738
Total Savings (annual) $ 9,080
Payback (years) 1.9