Name:

Company: 4200 Holland Boulevard Chesapeake, VA 23323

Tel (757) 485-3355 Fax (757) 485-4441
Quote #: www.sumitomodrive.com

HYPONIC SAVINGS CALCULATOR

State of Operation:  Indiana

Current Worm Reducer Ratio 50

Average Motor HP: 3

Average % of Full Load 80%

Driving Method V-Belt

WORM GEAR HYPONIC

MOTOR HP (Average) 3 3
USAGE1 80% 80%
EFFICIENCY2 70.00% 85.00%
MOTOR EFFICIENCY 84.10% 84.10%
OPERATIONAL HRS/YR 5000 5000
US$/KWH3 $0.06 $0.06
Driving Efficiency 93.00% 100%
Maintenance Cost /
$100 0
Year4
YEARLY COST $1,154.64 $807.73

US $ SAVINGS UNIT/YEAR $346.91

NUMBER OF UNITS IN CENTER: 1000

TOTAL ENERGY SAVINGS IN

US $ PER YEAR $346,909.02

1
Average percent of Full Load (typically 80%)
2
Based on average gear box efficiencies at given ratio
3
Energy Cost per KW hours in US Dollar (Source: Energy
Information Administration)
4
Base value on per unit average for one year
Name:
Company: 4200 Holland Boulevard Chesapeake, VA 23323
Tel (757) 485-3355 Fax (757) 485-4441
Quote #: www.sumitomodrive.com

BBB SAVINGS CALCULATOR

State of Operation:  Idaho

Current Worm Reducer Ratio 10

Average Motor HP: 40

Average % of Full Load 100%

Driving Method Shaft Mount

WORM GEAR BBB

MOTOR HP (Average) 40 40
USAGE1 100% 100%
EFFICIENCY2 89.00% 92.00%
MOTOR EFFICIENCY 92.20% 92.20%
OPERATIONAL HRS/YR 5000 5000
US$/KWH3 $0.05 $0.05
Driving Efficiency 100.00% 100%
Maintenance Cost /
$100 0
Year4
YEARLY COST $8,572.93 $8,196.64

US $ SAVINGS UNIT/YEAR $376.29

NUMBER OF UNITS IN CENTER: 1000

TOTAL ENERGY SAVINGS IN

US $ PER YEAR
$376,291.32

1
Average percent of Full Load (typically 80%)
2
Based on average gear box efficiencies at given ratio
3
Energy Cost per KW hours in US Dollar (Source: Energy Information
Administration)
4
Base value on per unit average for one year
 Name:
Company: 4200 Holland Boulevard Chesapeake, VA 23323
Tel (757) 485-3355 Fax (757) 485-4441
Quote #: www.sumitomodrive.com

SAVINGS CALCULATOR WITH KNOWN EFFICIENCY

State of Operation:  Indiana

Current Worm Reducer Ratio 5

Average Motor HP: 2

Average % of Full Load 80%

Driving Method Shaft Mount

WORM GEAR BBB

MOTOR HP (Average) 2 2
USAGE1 80% 80%
EFFICIENCY2 100.00% 100.00%
MOTOR EFFICIENCY 100.00% 100.00%
OPERATIONAL HRS/YR 5000 5000
US$/KWH3 $0.06 $0.06
Driving Efficiency 100.00% 100%
Maintenance Cost /
$0 0
Year4
YEARLY COST $384.94 $384.94

US $ SAVINGS UNIT/YEAR $0.00

NUMBER OF UNITS IN CENTER: 1000

TOTAL ENERGY SAVINGS IN

US $ PER YEAR
$0.00

1
Average percent of Full Load (typically 80%)
2
Based on average gear box efficiencies at given ratio
3
Energy Cost per KW hours in US Dollar (Source: Energy
Information Administration)
4
Base value on per unit average for one year
 BBB
Cyclo® Bevel Buddybox (Cyclo® BBB)

NEW GEARBOX INSTALLATION WORM SUMITOMO

REDUCER COST $500.00 $1,200.00
MOTOR $100.00 $0.00
INSTALLATION COST $150.00 $75.00
LABOR / MAINTENANCE COST $100.00 $0.00
BELTS OR CHAINS $40.00 $0.00
SHEAVES $60.00 $0.00
BUSHING $30.00 $0.00
OIL $5.00 $0.00
BELT GUARDS $10.00 $0.00
COST PER UNIT $995.00 $1,275.00

EXISTING GEARBOX REPLACEMENT WORM SUMITOMO

REDUCER COST $0.00 $1,200.00
OPERATION COST / YR $8,472.93 $8,196.64
LABOR / MAINTENANCE COST / YR $100.00 $150.00
BELT OR CHAIN REPLACEMENT / YR $50.00 $0.00
OIL COST / YR $10.00 $0.00

**Component costs should be estimated on a yearly basis. If you

only expect to replace one $100 chain every two years, the per year
cost is $50.
 Select your Product

OPERATIONAL COSTS Year 0 Year 1 Year 2 Year 3 Year 4 Year 5

WORM
Initial Investment ($995.00) - - - - -
Maintenance Costs - $60.00 $60.00 $60.00 $60.00 $60.00
Operating Costs - $8,472.93 $8,472.93 $8,472.93 $8,472.93 $8,472.93

SUMITOMO
Initial Investment ($1,275.00) - - - - -
Maintenance Costs - - - - - -
Operating Costs - $8,196.64 $8,196.64 $8,196.64 $8,196.64 $8,196.64

ONE BOX SAVINGS PER YEAR ($280.00) $336.29 $336.29 $336.29 $336.29 $336.29
ONE BOX SAVINGS OVER 5 YRS $1,401.46
TOTAL POSSIBLE SAVINGS $1,401,456.59
** Total savings include total number of units in operation, and factors in initial investment of Worm vs Sumi

PROJECT PAYBACK PERIOD Year 0 Year 1 Year 2 Year 3 Year 4 Year 5

Initial Cash Investment - Per Unit ($1,350.00)
Cash Savings - Per Unit $336.29 $336.29 $336.29 $336.29 $336.29

Payback Period 5 Years

Total Return on Investment 25%