Laserfiche WebLink
Company: <br />Project ID: <br />Street Address: <br />City: <br />State (region): <br />Zip Code: <br />Air Conditioning: <br />City of Ramsey <br />Public works <br />14100 Jasper St NW <br />Ramsey <br />Minnesota (5) <br />55303 <br />No <br />Contact: <br />E-Mail: <br />Office II: <br />Cell ii: <br />Fax if: <br />GrantRlemer <br />763-477-1420 <br />Room <br />Qty i <br />SKLI II <br />Product Name <br />LED Fixture I Bulb <br />Cost <br />Seib / Fixture <br />installation Costs <br />Total Cost to <br />Retrofit w/ LED <br />Monthly Savings <br />w/ LED <br />Annual Savings <br />w/ LED <br />Total Savings Over <br />LED Life <br />ROI (months) <br />Office <br />252 <br />200009 <br />Tube Light, 4 Ft, DWC,,120-277V <br />. 520,938.68 <br />$9,460 <br />530,398.68 <br />5339.45 <br />$4,073,40 <br />$101,020.32 <br />89.6 <br />42 <br />120014 <br />6 tube Luminaire <br />$4,200.00 <br />$0 <br />$4.200.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />0.0 <br />10 <br />200009 <br />4toot tube DWC <br />$830.90 <br />S0 <br />$830.90 <br />$7.94 <br />$95.28 <br />$2,362,94 <br />104.6 <br />1 <br />136 <br />200009 <br />i <br />1r -..c E$ootled tube DWC <br />$11,300.24 <br />So <br />511,300.24 <br />$121.08 <br />$1,452.96 <br />$36,033,41 <br />93.3 <br />34 <br />v <br />adapter kit <br />$586.50 <br />$0 <br />5586.50 <br />$0-00 <br />S0.00 <br />$0.00 <br />0.0 <br />$0.00 <br />$0 <br />$0.00. <br />$0.00 <br />$0.00 <br />$0.00 <br />0.0 <br />$0.00 <br />$0 <br />$0.00 <br />$0.00 <br />$0. <br />$0.00 <br />0.0 <br />$0.00 <br />$0 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />0.0 <br />$0.00 <br />50a <br />$0.00 <br />S0.00 <br />$o.00 <br />$0.00 <br />0.0 <br />Sly 00 <br />50 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />0.0 <br />0.0 <br />$0.00 <br />$0 <br />$0.00 <br />$0,00 <br />$0.00 <br />50 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />0.0 <br />$0.00 <br />so <br />Savo <br />Sokol <br />$o.00 <br />$0.00 <br />0.0 <br />$0.00 <br />$0w <br />$0.00 <br />.$0.00 <br />$0.00 <br />$0.00 <br />0:f" <br />$0,00 <br />$0 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />1 <br />S0.00 <br />$0 <br />$0.00 <br />$0.00 <br />$0.00 <br />50.00 <br />0.0 <br />. <br />$0.00 <br />$0 <br />$0.00 <br />$0.00 <br />$0.00 <br />. So ao <br />0.0 <br />_ <br />$0.00 <br />$0 <br />$0.00 <br />$0.00 <br />$0.00 <br />$0:3G <br />0.0 <br />$0.00 <br />$0 <br />^ <br />$0.00 <br />$0.00 <br />$0.00 <br />50.00 <br />0.0 <br />r <br />$0.00 <br />$0 <br />$0.00 <br />$0.00 <br />r $0.00 <br />5M <br />0-e <br />Totals <br />$37,856.32 <br />$9,450.00 <br />$47,316.32 <br />$468.47 <br />$5,621.64 <br />5139,416.67 <br />Benefits Summary <br />Fir+a <br />Total Cost to Retrofit w/ LED <br />547,316.3a <br />Estimated Rebate <br />$4,768.40 <br />Estimated EPAct Tax Deduction <br />$0.00 <br />Total Cost of Retrofit After EPAct & Rebate <br />$42,547.92 <br />T 1Annudi$avittgssofLED <br />;5.6 � <br />ROt After EPAet & Rebate (months) <br />,i, <br />Savings Recap <br />Annual Energy Savings from kWh Reduction <br />54,511.89 <br />Annual Maintenance and HVAC Savings <br />51,109,75 <br />Total Annual Savings w/ LED <br />$.5,621.64 <br />Estimated Rebate <br />$4,768.40 <br />Estimated EPActTax Deduction <br />$0.00 <br />Total First Year Savings <br />$10,390.04 <br />Total Savings Over LEO Life wf EPAct & Rebate <br />5139,416.67 <br />Total Cost to Retrofit w/ LED <br />$42,547.92 <br />Total Net Savings Over LEA Life <br />^^. <br />$96,868.75 <br />NTiAL WOi41CSHEET <br />r .rni,,ht El ?MO[resmart-Inr.. All rEsFm nssery <br />rpnmentalSerte i <br />