Laserfiche WebLink
Company: <br />Project ID: <br />Street Address: <br />City: <br />State (region): <br />Zip Code: <br />Air Condltioging: <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 #: <br />Celt It: <br />Fax ll: <br />Grant Rlemer <br />763-477-1410 <br />Room <br />Qty # <br />SIfLI 8 <br />Product Name <br />110 Fixture / 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 />$20,938.68 <br />$9,460 <br />$30,398.68 <br />$339.45 <br />$4,073.40 <br />$101,020.32 <br />89.8 <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 />O.iI <br />10 <br />200009 <br />4 tout tube DWC <br />$830.90 <br />a0 <br />5830.90 <br />$7.94 <br />595.28 <br />$2,362,94 <br />104.6 <br />1 <br />136 <br />200009 <br />i <br />1r `c lffootled tube DWC <br />$11,300.24 <br />So <br />$11,300.24 <br />$121.03 <br />$1,45196 <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 />50.00 <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 />50.00 <br />50 <br />$0.00 <br />500.00 <br />50.E <br />$0.00 <br />0.0 <br />$0.00 <br />$0 <br />$0.00 <br />$0.09 <br />$0.00 <br />$0.00 <br />0.0 <br />$0.00 <br />50 <br />$0.00 <br />$o.m0 <br />50.ti0 <br />$0.00 <br />0.0 <br />50 00 <br />$0 <br />$0.00 <br />50.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />50.00 <br />00 <br />0.0 <br />50.00 <br />$0 <br />$0.00 <br />$0,00 <br />50.00 <br />$0 <br />$0.00 <br />$0,00 <br />$0.00 <br />50.04 <br />0.0 <br />50.00 <br />50 <br />50,00 <br />50.00 <br />50.00 <br />50.00 <br />0.0 <br />50.00 <br />50w <br />50.00 <br />$0.0o <br />$0.00 <br />$0.00 <br />0.0. <br />50,00 <br />$0 <br />50.00 <br />$0.00 <br />$0.00 <br />$0.00 <br />SG.o0 <br />$0 <br />50.00 <br />S0.00 <br />S0.00 <br />Saga <br />0.0 <br />. <br />50.00 <br />50 <br />50.00 <br />$0.00 <br />50.00. <br />50.00 <br />0.0 <br />_ <br />50.00 <br />$0 <br />$0.00 <br />$0.00 <br />$0,00 <br />$0:3G <br />C. <br />$0.00 <br />$0 <br />^ <br />$0.00 <br />$0.00 <br />50.00 <br />50.00 <br />0.0 <br />r <br />$0.00 <br />$0 <br />$0.00 <br />$0.00 <br />r 50.00 <br />S'.0 <br />0-e <br />Totals <br />537,856.32 <br />$9,450.00 <br />547,316.32 <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 />$47,316.32 <br />Estimated Rebate <br />$4,768.40 <br />Estimated EPAct Tax Deduction <br />$0.00 <br />Total Coat of Retrofit After EPAct & Rebate <br />$42,547.92 <br />Total Annual Savirrga vv/ LED <br />;5.6 � <br />ROI 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 />$1,109.75 <br />Total Annual Savita w/ LED <br />S.5,621.61 <br />Estimated Rebate <br />54,768.40 <br />Estimated EPAct Tax Deduction <br />$0.00 <br />Total First Year Savings <br />$10,390.04 <br />Total Savings Over LED Life w/ 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 />$96,858.75 <br />NTIAL WOf(1CSHEET <br />k1 am£) [resmart-Inn.. Ali rEsrightsresary rsn}rrivht <br />ronmentalSerte i <br />_ (1L} r <'' <br />