Quote
200502
27671 La Paz Rd, Suite 100 10/26/2022
Laguna Niguel, CA. 92677
[email protected]
(949) 364 - 6800
Quotes are valid for 30 days from the above date.
EGLA-TCA199-4100-120v-D-E26 int. LED A19 dimmable, 4100K, 120v 9 w 1 $18.50 $18.50 EGTU-TC10-4ft-4000-T8-B int 4' T8 LED Tube Double Ended Bypass(Type B), 4000K, UNV 10.5 w 54 $11.97 $646.38 EGTU-TC34-8ft-4000-T8-B int 8' T8 LED Tube Type B, 4000K 32 w 16 $33.50 $536.00 EG24-MLWS-CS-UNV-VT int LED Troffer 2x4. 35K, 4K, 5K. w/ SMT Kit 49.2 w 4 $315.00 $1,260.00 EGCL-ML13-6"-CS-UNV-REC int LED 6" Can Downlight,3000K, 3500K, 4000K, REC 13 w 1 $105.00 $105.00 EGCL-ML13-6"-CS-UNV-REC ext LED 6" Can Downlight,3000K, 3500K, 4000K, REC 13 w 1 $105.00 $105.00 EGLA-TCA19-6-4100-120v-E26-CQ int LED A19, 4100K, 120v, California Quality 6 w 14 $7.79 $109.06 EG24-SF21-4000-UNV-REC int LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 26 $149.00 $3,874.00 EGLA-TCBR3010.5-4100-120v-D-E26 int LED BR30, 4100K, 120v, Dimmable 10.5 w 4 $9.97 $39.88 EGLN-ML33.16-4ft-CS-UNV-SMT-WRP int LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 33.2 w 10 $179.00 $1,790.00 EGLA-TCP3813.5-4100 int LED PAR38, 4100K, Flood 13.5 w 10 $20.50 $205.00 EGLA-TCA196-4100-120v-E26-SR int LED A19, 4100K, 120v w/ Socket Replacement 6 w 1 $7.79 $7.79 EGLN-TC18-4ft-4000-UNV-SMT int LED 4' Linear Fixture, 4000K, UNV, SMT 18 w 7 $115.00 $805.00 EGLN-ML23.86-4ft-CS-UNV-SMT-WRP int LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 23.9 w 8 $179.00 $1,432.00 EGLB-EN14-11"-CS-UNV-RND int LED Lowbay White 11" Round Puff Fixture, 3K,4K,5K, UNV, SMT, Dimmable14 w 4 $89.00 $356.00 EGLA-TCA196-5000-120v-E26 ext LED A19, 5000K, 120v 6 w 1 $7.79 $7.79 EGLN-TC38-8ft-4000-UNV-SMT-D int LED 8' Linear Fixture, 4000K, UNV, SMT 38 w 10 $149.00 $1,490.00 EGLF-TCP60-4000-UNV int LED High Lumen Filament Highbay Replacement, 4000k, UNV 60 w 6 $99.98 $599.88 * All quantities to be verified by owner SUBTOTAL $13,387.28 LABOR $10,881.81
SALES TAX Included
ADMINISTRATION & INSURANCE $468.55
(Brackets, Wiring, Sockets, Travel, Tiewire, Screws, Lifts, Lamp Recycling / Disposal, Shipping, Package, ETC.) MISC. CHARGES $3,346.82 ICP Developer/Engineering Cost $1,500.00
TOTAL PROJECT COST $29,584.46
Estimated IRS Federal Tax Deduction per 179D: $7,898.40 Estimated Annual Energy Savings: $3,510.94
SIGNATURE: _________________________________________________________________________________ DATE:___________________________ WHEN SIGNED OR APPROVED BY CLIENT, THIS FORM BECOMES AN OFFICIAL ORDER AND A LEGALLY BINDING COMMITMENT SUBJECT TO THE TERMS AND CONDITIONS OF THIS FORM. BY SIGNING THIS FORM, CUSTOMER AGREES TO HAVE ECOGREEN SOLUTIONS PURCHASE AND INSTALL THE PRODUCTS LISTED ABOVE. All returned checks are subject to a $20 service charge. If this invoice is not paid in full when due, a 1.5% per month late charge will be imposed. In this event, customer will be liable to pay reasonable collection charge, attorney fee and court cost. Warranty to be serviced by factory (see EcoGreen Scope of Work and warranty statement provided by the factory).
TERMS AND CONDITIONS
Quote #
DATE
City of Fort Bragg
City of Fort Bragg - City Hall
Amount
416 N FRANKLIN ST
FORT BRAGG, Ca 95437
Acct: 0783031547; SAID: 0782004174
Light EPN INT/
EXT DESCRIPTION QTY* Unit Price
EcoGreen Sales Rep: Matt Bennett 0
Customer Contact: John Smith 0
Title of Contact: Director of Public Works 0 Approx. Building Size 13,164 SF Customer Phone: (707) 961-2823 ext. 136 0 Energy Rate 0.31 $ /kWh Customer Email: [email protected] 0 Interest Rate 0% 0 In Reference to Quote # 200502 KWh
Saved
LED flood w 2 bulbs 0 w 1 10 7 / 3677 00 Skip 0 w1 - - w 0.0% - $0.00 wp w1 cfl 33 w 1 10 7 / 3677 00 LED A19, 5000K, 120v 6 w 1 1 27 w 81.8% 99.29 $30.60 8ft linear w2 t12 123 w 4 6 5 / 1637 1st floor community development department LED 8' Linear Fixture, 4000K, UNV, SMT 38 w 4 4 340 w 69.1% 556.59 $171.53 flood w1 cfl 33 w 3 6 5 / 1637 1st floor conference LED A19, 4100K, 120v, California Quality 6 w 3 3 81 w 81.8% 132.60 $40.86 4ft linear w3 t8 89 w 3 6 5 / 1637 1st floor conference 4' T8 LED Tube Double Ended Bypass(Type B), 4000K, UNV 31.5 w 3 9 173 w 64.6% 282.39 $87.03 8ft industrial w4 t8 112 w 2 6 5 / 1637 1st floor copy room 8' T8 LED Tube Type B, 4000K 128 w 2 8 - w -14.3% (52.38) -$16.148ft industrial w4 t8 112 w 2 6 5 / 1637 1st floor dead files 8' T8 LED Tube Type B, 4000K 128 w 2 8 - w -14.3% (52.38) -$16.14 2x4 box w4 t8 112 w 2 6 5 / 1637 1st floor finance director LED Troffer 2x4. 35K, 4K, 5K. w/ SMT Kit 49.2 w 2 2 126 w 56.1% 205.61 $63.36 4ft linear w3 t8 89 w 12 6 5 / 1637 1st floor finance including reception 4' T8 LED Tube Double Ended Bypass(Type B), 4000K, UNV 31.5 w 12 36 690 w 64.6% 1,129.55 $348.10 2x4 box w4 t8 112 w 2 6 5 / 1637 1st floor housing and economic dev LED Troffer 2x4. 35K, 4K, 5K. w/ SMT Kit 49.2 w 2 2 126 w 56.1% 205.61 $63.36 6 inch can w1 plug in cfl 33 w 1 6 5 / 1637 1st floor lobby LED 6" Can Downlight,3000K, 3500K, 4000K, REC 13 w 1 1 20 w 60.6% 32.74 $10.09 8ft linear w2 t12 123 w 2 6 5 / 1637 1st floor lobby LED 8' Linear Fixture, 4000K, UNV, SMT 38 w 2 2 170 w 69.1% 278.29 $85.76 LED cfl 0 w 2 6 5 / 1637 1st floor lobby bathroom Skip 0 w2 - - w 0.0% - $0.00 LED cfl 0 w 1 6 5 / 1637 1st floor lobby bathroom 2 Skip 0 w1 - - w 0.0% - $0.00 LED BR30 0 w 3 6 5 / 1637 1st floor planner room Skip 0 w3 - - w 0.0% - $0.00 LED cfl 0 w 2 6 5 / 1637 1st floor planner room Skip 0 w2 - - w 0.0% - $0.00 2x4 deco box w3 t8 89 w 1 6 5 / 1637 1st floor planner room 4' T8 LED Tube Double Ended Bypass(Type B), 4000K, UNV 31.5 w 1 3 58 w 64.6% 94.13 $29.01 wp w1 inc 60 w 1 6 5 / 1637 1st floor storage closet LED A19 dimmable, 4100K, 120v 9 w 1 1 51 w 85.0% 83.49 $25.73 2x4 w4 t12 148 w 4 6 5 / 1637 2nd floor city clerk LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 4 4 508 w 85.8% 831.61 $256.28 2x4 w2 t12 74 w 1 6 5 / 1637 2nd floor city clerk hallway LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 1 1 53 w 71.6% 86.76 $26.74 4ft linear wrap w4 t8 112 w 2 6 5 / 1637 2nd floor public works analysist LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 33.2 w 2 2 158 w 70.4% 258.00 $79.51 4ft industrial w2 t8 59 w 4 6 5 / 1637 2nd floor archives LED 4' Linear Fixture, 4000K, UNV, SMT 18 w 4 4 164 w 69.5% 268.47 $82.74 2x4 w3 t8 89 w 4 6 5 / 1637 2nd floor assistant to city manager LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 4 4 272 w 76.4% 445.27 $137.22 2x4 w4 t12 148 w 2 6 5 / 1637 2nd floor city council room LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 2 2 254 w 85.8% 415.80 $128.14 4" flood w1 R30 15 w 4 6 5 / 1637 2nd floor city council room LED BR30, 4100K, 120v, Dimmable 10.5 w 4 4 18 w 30.0% 29.47 $9.08 2x4 w3 t8 89 w 4 6 5 / 1637 2nd floor city manager LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 4 4 272 w 76.4% 445.27 $137.22 2x4 w2 t12 74 w 2 6 5 / 1637 2nd floor computer room LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 2 2 106 w 71.6% 173.52 $53.482x4 w2 t12 74 w 1 6 5 / 1637 2nd floor computer room hallway LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 1 1 53 w 71.6% 86.76 $26.74 4ft linear wrap w4 t8 112 w 1 6 5 / 1637 2nd floor conference LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 33.2 w 1 1 79 w 70.4% 129.00 $39.75 12 inch can w1 plug in cfl 33 w 1 6 5 / 1637 2nd floor conference LED A19, 4100K, 120v w/ Socket Replacement 6 w 1 1 27 w 81.8% 44.20 $13.62 flood w1 halogen 90 w 10 6 5 / 1637 2nd floor conference . LED PAR38, 4100K, Flood 13.5 w 10 10 765 w 85.0% 1,252.32 $385.94 4ft linear wrap w4 t8 112 w 1 6 5 / 1637 2nd floor copy room LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 33.2 w 1 1 79 w 70.4% 129.00 $39.75 2x4 box w3 t8 89 w 2 6 5 / 1637 2nd floor director of public works 4' T8 LED Tube Double Ended Bypass(Type B), 4000K, UNV 31.5 w 2 6 115 w 64.6% 188.26 $58.02 flood w1 cfl 33 w 4 6 5 / 1637 2nd floor engineering tech LED A19, 4100K, 120v, California Quality 6 w 4 4 108 w 81.8% 176.80 $54.49 flood w1 cfl 33 w 3 6 5 / 1637 2nd floor engineering tech LED A19, 4100K, 120v, California Quality 6 w 3 3 81 w 81.8% 132.60 $40.86 2x4 w3 t8 89 w 4 6 5 / 1637 2nd floor human resources . LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 4 4 272 w 76.4% 445.27 $137.22 LED floods 0 w6 00 / 0 2nd floor IT manager Skip 0 w6 - - w 0.0% - $0.00 LED flood w 1 inc 0 w3 00 / 0 2nd floor main hall area Skip 0 w3 - - w 0.0% - $0.00 2x4 w3 t8 89 w 4 6 5 / 1637 2nd floor reception area LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 4 4 272 w 76.4% 445.27 $137.22 LED 8 inch can w 1 inc. 0 w 1 6 5 / 1637 2nd floor reception area Skip 0 w1 - - w 0.0% - $0.00 4ft linear wrap w2 t8 59 w 1 6 5 / 1637 east building boys bathroom LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 23.9 w 1 1 35 w 59.5% 57.46 $17.71 4ft industrial w2 t8 59 w 3 6 5 / 1637 east building office LED 4' Linear Fixture, 4000K, UNV, SMT 18 w 3 3 123 w 69.5% 201.35 $62.05 lowbay w1 inc 40 w 1 6 5 / 1637 east building office hallway LED Lowbay White 11" Round Puff Fixture, 3K,4K,5K, UNV, SMT, Dimmable 14 w 1 1 26 w 65.0% 42.56 $13.12 4ft linear wrap w2 t8 59 w 1 6 5 / 1637 east building office hallway LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 23.9 w 1 1 35 w 59.5% 57.46 $17.71 4ft linear wrap w2 t8 59 w 4 6 5 / 1637 east building press room LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 23.9 w 4 4 140 w 59.5% 229.84 $70.83 cfl? 100 w 1 6 5 / 1637 east building press room Skip 100 w 1 1 - w 0.0% - $0.00 cfl? 100 w 2 6 5 / 1637 east building press room Skip 100 w 2 2 - w 0.0% - $0.00 lowbay w1 cfl 33 w 1 6 5 / 1637 east building press room LED Lowbay White 11" Round Puff Fixture, 3K,4K,5K, UNV, SMT, Dimmable 14 w 1 1 19 w 57.6% 31.10 $9.59 4ft linear wrap w4 t8 112 w 1 6 5 / 1637 east building press room LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 33.2 w 1 1 79 w 70.4% 129.00 $39.75 LED track lights 0 w 15 6 5 / 1637 east building press room Skip 0 w 15 - - w 0.0% - $0.00 lowbay cfl 33 w 1 2 5 / 468 east building press room storage LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 23.9 w 1 1 9 w 27.6% 4.26 $1.31 4ft linear wrap w2 t8 59 w 1 2 5 / 468 east building press room storage LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 23.9 w 1 1 35 w 59.5% 16.42 $5.06 8ft linear w2 t12 123 w 2 6 5 / 1637 gen building . LED 8' Linear Fixture, 4000K, UNV, SMT 38 w 2 2 170 w 69.1% 278.29 $85.76 4ft linear wrap w4 t8 112 w 2 6 5 / 1637 gym archives 2 LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 33.2 w 2 2 158 w 70.4% 258.00 $79.51 LED complete fixture no tubes 0 w 3 6 5 / 1637 gym historical archives Skip 0 w3 - - w 0.0% - $0.00 wp w1 cfl 33 w 3 6 5 / 1637 main building . stairs to east building LED A19, 4100K, 120v, California Quality 6 w 3 3 81 w 81.8% 132.60 $40.86 6 inch can w1 plug in cfl 33 w 1 10 7 / 3677 outside main building 0 LED 6" Can Downlight,3000K, 3500K, 4000K, REC 13 w 1 1 20 w 60.6% 73.55 $22.67 LED moveable wpk 0 w 5 10 7 / 3677 outside main building 0 Skip 0 w5 - - w 0.0% - $0.00 lowbay w1 cfl 33 w 2 2 4 / 374 rec building boys bathroom LED Lowbay White 11" Round Puff Fixture, 3K,4K,5K, UNV, SMT, Dimmable 14 w 2 2 38 w 57.6% 14.22 $4.38 LED inc 0 w 1 2 4 / 374 rec building girls bathroom Skip 0 w1 - - w 0.0% - $0.00 highbay w1 mh 295 w 6 2 4 / 374 rec building gym LED High Lumen Filament Highbay Replacement, 4000k, UNV 0 w6 - 1,770 w 100.0% 662.29 $204.10 wp w1 cfl 33 w 1 2 4 / 374 rec building hallway LED A19, 4100K, 120v, California Quality 6 w 1 1 27 w 81.8% 10.10 $3.11 8ft linear w2 t12 207 w 2 2 4 / 374 rec building hallway LED 8' Linear Fixture, 4000K, UNV, SMT 38 w 2 2 338 w 81.6% 126.47 $38.98 4ft linear w4 t8 112 w 3 2 4 / 374 rec building skate rental room LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 33.2 w 3 3 236 w 70.4% 88.46 $27.26 00 w 0 00 / 00 0 0 0 w 0- - w 0.0% - $0.00
00 w 0 00 / 00 0 0 0 w 0- - w 0.0% - $0.00
00 w 0 00 / 00 0 0 0 w 0- - w 0.0% - $0.00
00 w 0 00 / 00 0 0 0 w 0- - w 0.0% - $0.00
00 w 0 00 / 00 0 0 0 w 0- - w 0.0% - $0.00
00 w 0 00 / 00 0 0 0 w 0- - w 0.0% - $0.00
00 w 0 00 / 00 0 0 0 w 0- - w 0.0% - $0.00
00 w 0 00 / 00 0 0 0 w 0- - w 0.0% - $0.00
00 w 0 00 / 00 0 0 0 w 0- - w 0.0% - $0.00
00 w 0 00 / 00 0 0 0 w 0- - w 0.0% - $0.00
00 w 0 00 / 00 0 0 0 w 0- - w 0.0% - $0.00
00 w 0 00 / 00 0 0 0 w 0- - w 0.0% - $0.00
00 w 0 00 / 00 0 0 0 w 0- - w 0.0% - $0.00
00 w 0 00 / 00 0 0 0 w 0- - w 0.0% - $0.00
# of
Lamps
# of
Fixtures
City of Fort Bragg
City of Fort Bragg - City Hall416 N FRANKLIN STFORT BRAGG, Ca 95437Acct: 0783031547; SAID: 0782004174 Suggested Replacements Savings
ENERGY AUDIT
EXISTING Location
Building/Zone Annual Savings Existing Operating Hours-Day / Yr. Existing Watts/ Fix # of Fixtures Watts/bulbs Saved Usage Saved Room/Area Suggested Replacement Watts/Fix EcoGreen Sales Rep: Matt Bennett 0
Customer Contact: John Smith 0
Title of Contact: Director of Public Works 0 Approx. Building Size 13,164 SF Customer Phone: (707) 961-2823 ext. 136 0 Energy Rate 0.31 $ /kWh Customer Email: [email protected] 0 Interest Rate 0% 0 In Reference to Quote # 200502 KWh
Saved
# of
Lamps
# of
Fixtures
City of Fort Bragg
City of Fort Bragg - City Hall416 N FRANKLIN STFORT BRAGG, Ca 95437Acct: 0783031547; SAID: 0782004174 Suggested Replacements Savings
ENERGY AUDIT
EXISTING Location
Building/Zone Annual Savings Existing Operating Hours-Day / Yr. Existing Watts/ Fix # of Fixtures Watts/bulbs Saved Usage Saved Room/Area Suggested Replacement Watts/Fix 00 w 0 00 / 00 0 0 0 w 0- - w 0.0% - $0.0000 w 0 00 / 00 0 0 0 w 0- - w 0.0% - $0.00 Totals 176 Ave: 1899 w 176 8,855 w 67.6% 11,392.60 $3,510.94 8,855 Estimated Watts Saved Total Project Cost $29,584.46 Approximate Energy Savings Per Month 11,393 Estimated Annual kWh Saved Total After Rebate/Incentive Project Cost $29,584.46 Estimated Energy Savings Per Year
1.4 Estimated Avg Annual Res Powered by Savings ****Estimated Program Payback Period Yrs. 8.43 **Estimated Total Savings Over 5 Years 8 Estimated Annual CO2 Savings (MT) ** Estimated Total Savings After 10 Years 3,166,544 Estimated Btu Savings Per Month Estimated Energy Rebate
67.6% Estimated Average Electrical Savings Estimated IRS Tax Deduction 179D Available11.9% Estimated ***Estimated Federal Tax Savings
8.43 Estimated Payback Period Yrs. - No Rebates, Tax Deductions or Bulb Replacement Savings Estimated Bulb Replacement Savings Per Year7.39 Estimated Payback Period Yrs. Fully Comprehensive^ ^^ Estimated Bulb Replacement Savings Per Avg. Est. Life of LED Estimated Loan Payment
*** Based on IRS 179D Deduction @ 35% federal tax rate NOTE: Attached calculations do not include depreciation deduction for project cost.****Program Payback Period Yrs. = (Total Project Cost - Available Program Rebates or Incentives) / Estimated $ Saved per Year *Payment is based on a 8.43 year loan at 0% interest OAC, actual my vary.^Payback Period Yrs. = (Total Project Cost - Available Rebate or Incentive - Tax Savings) / (Estimated Savings Per Year + Bulb Replacement Savings Per Yr.) ** Reflects energy savings per year increasing at industry standard 6% per year + Bulb Replacement^^Based on industry standard LED lifespan of 50,000 hrs. $292.58
$3,510.94$2,764.44
$19,791.48$46,276.94
$0.00
$7,898.40
$117.67$290.04
$66,575.26
EcoGreen Sales Rep: Matt Bennett 0
Customer Contact: John Smith 0
Title of Contact: Director of Public Works 0 Approx. Building Size 9,098 SF Customer Phone: (707) 961-2823 ext. 136 0 Energy Rate 0.21 $ /kWh Customer Email: [email protected] 0 Interest Rate 0% 0 In Reference to Quote # 200506 KWh
Saved
LED cobra head 0 w 3 11 7 / 4100 00 Skip 0 w3 - - w 0.0% - $0.00 LED pole mounted flood 0 w 14 11 7 / 4100 biologic area 0 Skip 0 w 14 - - w 0.0% - $0.00 LED adjustable flood 0 w 0 11 7 / 4100 breakroom building 0 Skip 0 w 0- - w 0.0% - $0.00 4ft industrial w2 t 12 74 w 3 4 5 / 1043 breakroom building room next to breakroom LED 4' Linear Fixture, 4000K, UNV, SMT 18 w 3 3 168 w 75.7% 175.20 $37.484ft industrial w2 t 12 74 w 2 4 5 / 1043 breakroom building . breakroom LED 4' Linear Fixture, 4000K, UNV, SMT 18 w 2 2 112 w 75.7% 116.80 $24.98 LED luminary 0 w 6 8 5 / 2086 building with utility trucks main area Skip 0 w6 - - w 0.0% - $0.00 4ft linear wrap w2 t8 59 w 2 8 5 / 2086 building with utility trucks office LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 23.9 w 2 2 70 w 59.5% 146.42 $31.32 low bay w 1 LED 0 w 4 8 5 / 2086 chlorine building bisulfite room Skip 0 w4 - - w 0.0% - $0.00 lb w1 cft 68 w 1 8 5 / 2086 chlorine building main LED High Lumen Filament Highbay Replacement, 4000k, UNV 26 w 1 1 42 w 61.8% 87.60 $18.74 LED adjustable flood 0 w 4 11 7 / 4100 chlorine building perimeter Skip 0 w4 - - w 0.0% - $0.00 lowbay w1 cfl 100 w 4 8 5 / 2086 chlorine building tractor room owbay White 11" Round Puff Fixture, 3K,4K,5K, UNV, SMT, Di 14 w 4 4 344 w 86.0% 717.49 $153.48 LED 4ft linear no tubes 0 w 9 8 5 / 2086 comp and blower building belt filter press room Skip 0 w9 - - w 0.0% - $0.00LED 4ft linear no tubes 0 w 6 8 5 / 2086 comp and blower building comp and blower area Skip 0 w6 - - w 0.0% - $0.00 LED adjustable flood 0 w 6 11 7 / 4100 comp and blower building perimeter Skip 0 w6 - - w 0.0% - $0.00 flood w1 hps 188 w 1 11 7 / 4100 grit removal 0 LED Area Light, 5000K, UNV, PH w/ Swivel Bracket 70 w 1 1 118 w 62.8% 483.76 $103.48 Flood w1 mh 458 w 3 11 7 / 4100 in front of tractor 0 LED Area Light, 5000K, UNV, PH w/ Round Pole Mount 100 w 3 3 1,074 w 78.2% 4,403.06 $941.85 wp w1 inc 100 w 3 11 7 / 4100 lab 0 LED A19, 5000K, 120v 15 w 3 3 255 w 85.0% 1,045.42 $223.62 6" can w1 cfl plug in 33 w 3 4 5 / 1043 lab bathroom LED 6" Can Downlight,3000K, 3500K, 4000K, REC 13 w 3 3 60 w 60.6% 62.57 $13.38 fan light lowbay w1 t4 8 w 1 4 5 / 1043 lab bathroom Skip 8 w 1 1 - w 0.0% - $0.00 fan light w2 cfl 18 w 1 4 5 / 1043 lab bathroom LED A19, 4100K, 120v w/ Socket Replacement 12 w 1 2 6 w 33.3% 6.26 $1.34 4ft linear wrap w2 t8 59 w 1 8 5 / 2086 lab main area LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 23.9 w 1 1 35 w 59.5% 73.21 $15.664ft linear wrap w4 t8 112 w 8 8 5 / 2086 lab main area LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 33.2 w 8 8 630 w 70.4% 1,314.83 $281.256" can w1 cfl plug in 33 w 1 8 5 / 2086 lab main area LED 6" Can Downlight,3000K, 3500K, 4000K, REC 13 w 1 1 20 w 60.6% 41.71 $8.924ft linear wrap w2 t8 59 w 2 8 5 / 2086 lab office 1 LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 23.9 w 2 2 70 w 59.5% 146.42 $31.326" can w1 cfl plug in 33 w 1 1 5 / 261 lab storage LED 6" Can Downlight,3000K, 3500K, 4000K, REC 13 w 1 1 20 w 60.6% 5.21 $1.12 4ft linear wrap w2 t12 74 w 2 8 5 / 2086 lab building 2 0 LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 23.9 w 2 2 100 w 67.7% 208.99 $44.70 LED pole mounted flood 0 w 1 11 7 / 4100 near generator 0 Skip 0 w1 - - w 0.0% - $0.00 LED acircular fixture w 2 INC 0 w 3 4 5 / 1043 office bathroom 1 Skip 0 w3 - - w 0.0% - $0.00LED acircular fixture w 2 INC 0 w 2 4 5 / 1043 office bathroom 2 Skip 0 w2 - - w 0.0% - $0.00 4ft industrial W 2 LED t8 0 w 2 8 5 / 2086 office downstairs Skip 0 w2 - - w 0.0% - $0.00 LED 4ft wrap W 2 t8 0 w 8 8 5 / 2086 office downstairs Skip 0 w8 - - w 0.0% - $0.00 LED acircular fixture w 2 INC 0 w 1 8 5 / 2086 office main area Skip 0 w1 - - w 0.0% - $0.00 4ft linear wrap w2 t8 59 w 1 8 5 / 2086 office main area LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 23.9 w 1 1 35 w 59.5% 73.21 $15.664ft linear wrap w4 t8 112 w 3 8 5 / 2086 office main area LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 33.2 w 3 3 236 w 70.4% 493.06 $105.47 LED wall light w 1 INC 0 w 1 11 7 / 4100 office outside front door Skip 0 w1 - - w 0.0% - $0.00 4ft linear vapor w2 t8 59 w 1 8 5 / 2086 office outside workshop LED 4' Linear Vapor Tight Fixture, 4000K, UNV, SMT 23 w 1 1 36 w 61.0% 75.09 $16.064ft linear vapor w2 t8 59 w 4 8 5 / 2086 office outside workshop LED 4' Linear Vapor Tight Fixture, 4000K, UNV, SMT 23 w 4 4 144 w 61.0% 300.34 $64.25 lowbay w1 cfl 100 w 2 2 5 / 521 office spare room owbay White 11" Round Puff Fixture, 3K,4K,5K, UNV, SMT, Di 14 w 2 2 172 w 86.0% 89.69 $19.18 4ft linear vapor w2 t8 59 w 4 8 5 / 2086 old comp building 0 LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 23.9 w 4 4 140 w 59.5% 292.83 $62.64 LED adjustable flood 0 w 1 11 7 / 4100 old comp building perimeter Skip 0 w1 - - w 0.0% - $0.00 LED Wall light 0 w 3 11 7 / 4100 outside chlorine building 0 Skip 0 w3 - - w 0.0% - $0.00 flood w1 mh 458 w 3 11 7 / 4100 outside spare parts building headworks LED Area Light, 5000K, UNV, PH w/ Slip Fitter 100 w 3 3 1,074 w 78.2% 4,403.06 $941.85 highbay w6 t8 175 w 3 8 5 / 2086 sludge dry building main area LED 2ft Linear High Bay, 5000K, UNV, Titan Series 90 w 3 3 255 w 48.6% 531.86 $113.77 2x4 w6 t5 351 w 1 8 5 / 2086 sludge dry building office LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 34 w 1 1 317 w 90.3% 661.17 $141.43 4ft industrial w2 t 12 74 w 1 8 5 / 2086 sludge dry building office LED 4' Linear Fixture, 4000K, UNV, SMT 18 w 1 1 56 w 75.7% 116.80 $24.98 4ft linear vapor w2 t8 59 w 3 8 5 / 2086 spare parts building garage LED 4' Linear Vapor Tight Fixture, 4000K, UNV, SMT 23 w 3 3 108 w 61.0% 225.26 $48.184ft linear vapor w2 t8 59 w 3 8 5 / 2086 spare parts building main area LED 4' Linear Vapor Tight Fixture, 4000K, UNV, SMT 23 w 3 3 108 w 61.0% 225.26 $48.18 wallpck w 1 hps 188 w 1 11 7 / 4100 spare parts building perimeter LED Wallpack, 5000K, UNV, PH 40 w 1 1 148 w 78.7% 606.75 $129.79 Totals 143 Ave: 2993 w 143 5,955 w 74.0% 17,129.32 $3,664.11 5,955 Estimated Watts Saved Total Project Cost $21,361.64 Approximate Energy Savings Per Month 17,129 Estimated Annual kWh Saved Total After Rebate/Incentive Project Cost $21,361.64 Estimated Energy Savings Per Year
2.1 Estimated Avg Annual Res Powered by Savings ****Estimated Program Payback Period Yrs. 5.83 **Estimated Total Savings Over 5 Years 13 Estimated Annual CO2 Savings (MT) ** Estimated Total Savings After 10 Years 1,759,321 Estimated Btu Savings Per Month Estimated Energy Rebate
74.0% Estimated Average Electrical Savings Estimated IRS Tax Deduction 179D Available17.2% Estimated ***Estimated Federal Tax Savings
5.83 Estimated Payback Period Yrs. - No Rebates, Tax Deductions or Bulb Replacement Savings Estimated Bulb Replacement Savings Per Year5.15 Estimated Payback Period Yrs. Fully Comprehensive^ ^^ Estimated Bulb Replacement Savings Per Avg. Est. Life of LED Estimated Loan Payment
*** Based on IRS 179D Deduction @ 35% federal tax rate NOTE: Attached calculations do not include depreciation deduction for project cost.****Program Payback Period Yrs. = (Total Project Cost - Available Program Rebates or Incentives) / Estimated $ Saved per Year *Payment is based on a 5.83 year loan at 0% interest OAC, actual my vary.^Payback Period Yrs. = (Total Project Cost - Available Rebate or Incentive - Tax Savings) / (Estimated Savings Per Year + Bulb Replacement Savings Per Yr.) ** Reflects energy savings per year increasing at industry standard 6% per year + Bulb Replacement ^^Based on industry standard LED lifespan of 50,000 hrs. # of
Lamps
# of
Fixtures
City of Fort Bragg
City of Fort Bragg - WWTP100 W CYPRESS STFORT BRAGG, Ca 95437Acct: 0783031547; SAID: 0783031140 Suggested Replacements Savings
ENERGY AUDIT
EXISTING Location
Building/Zone Annual Savings Existing Operating Hours-Day / Yr. $305.34
$3,664.11
Existing Watts/ Fix # of Fixtures Watts/bulbs Saved Usage Saved Room/Area Suggested Replacement Watts/Fix $1,910.58
$20,654.94$48,295.92
$0.00
$5,458.80
$110.06$300.87
$13,712.97
Quote
200505
27671 La Paz Rd, Suite 100 10/31/2022
Laguna Niguel, CA. 92677
[email protected]
(949) 364 - 6800
Quotes are valid for 30 days from the above date.
EGLN-TC40-4ft-4000-UNV-SMT-VT int LED 4' Linear Vapor Tight Fixture, 4000K, UNV, SMT 40 w 4 $145.00 $580.00 EGLN-TC18-4ft-4000-UNV-SMT int LED 4' Linear Fixture, 4000K, UNV, SMT 18 w 4 $115.00 $460.00 EGLN-ML33.16-4ft-CS-UNV-SMT-WRP int LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 33.16 w 13 $179.00 $2,327.00 EGLN-TC38-8ft-4000-UNV-SMT-D int LED 8' Linear Fixture, 4000K, UNV, SMT 38 w 13 $149.00 $1,937.00 EGWP-IKIO25-5000-UNV ext LED Wallpack, 35K, 4K, 5K, UNV, PH 24.4 w 2 $119.00 $238.00 EGFL-HL70-CS-UNV-SF ext LED Flood Light, 3K, 4K, 5K, UNV, Slip-Fitter 70 w 1 $197.00 $197.00 EGFL-HL100-CS-UNV-SF ext LED Flood Light, 3K, 4K, 5K, UNV, Slip-Fitter 100 w 1 $225.00 $225.00 * All quantities to be verified by owner SUBTOTAL $5,964.00 LABOR $3,040.38
SALES TAX Included
ADMINISTRATION & INSURANCE $208.74
(Brackets, Wiring, Sockets, Travel, Tiewire, Screws, Lifts, Lamp Recycling / Disposal, Shipping, Package, ETC.) MISC. CHARGES $1,491.00 ICP Developer/Engineering Cost $1,500.00
TOTAL PROJECT COST $12,204.12
Estimated IRS Federal Tax Deduction per 179D: $6,727.20 Estimated Annual Energy Savings: $2,327.01
SIGNATURE: _________________________________________________________________________________ DATE:___________________________ WHEN SIGNED OR APPROVED BY CLIENT, THIS FORM BECOMES AN OFFICIAL ORDER AND A LEGALLY BINDING COMMITMENT SUBJECT TO THE TERMS AND CONDITIONS OF THIS FORM. BY SIGNING THIS FORM, CUSTOMER AGREES TO HAVE ECOGREEN SOLUTIONS PURCHASE AND INSTALL THE PRODUCTS LISTED ABOVE. All returned checks are subject to a $20 service charge. If this invoice is not paid in full when due, a 1.5% per month late charge will be imposed. In this event, customer will be liable to pay reasonable collection charge, attorney fee and court cost. Warranty to be serviced by factory (see EcoGreen Scope of Work and warranty statement provided by the factory).
TERMS AND CONDITIONS
Quote #
DATE
City of Fort Bragg
City of Fort Bragg - Public Works Yard and Water Treatment Plant Amount
31301 CEDAR ST
Fort Bragg, Ca 95437
Acct: 0783031547; SAID: 0784723117
Light EPN INT/
EXT DESCRIPTION QTY* Unit Price
EcoGreen Sales Rep: Matt Bennett 0
Customer Contact: John Smith 0
Title of Contact: Director of Public Works 0 Approx. Building Size 11,212 SF Customer Phone: (707) 961-2823 ext. 136 0 Energy Rate 0.28 $ /kWh Customer Email: [email protected] 0 Interest Rate 0% 0 In Reference to Quote # 200505 KWh
Saved
LED wallpack 0 w 2 11 7 / 4100 00 Skip 0 w2 - - w 0.0% - $0.00 wp area light w1 mh 295 w 1 11 7 / 4100 00 LED Flood Light, 3K, 4K, 5K, UNV, Slip-Fitter 100 w 1 1 195 w 66.1% 799.44 $219.94 4ft linear w2 t12 74 w 1 1 5 / 261 corp yard auto closet LED 4' Linear Fixture, 4000K, UNV, SMT 18 w 1 1 56 w 75.7% 14.60 $4.02 4ft linearw4 t8 112 w 2 6 5 / 1564 corp yard auto shop LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 33.2 w 2 2 158 w 70.4% 246.53 $67.83 4ft linear w2 t12 74 w 1 2 5 / 521 corp yard bathroom LED 4' Linear Fixture, 4000K, UNV, SMT 18 w 1 1 56 w 75.7% 29.20 $8.03 4ft linear wrap w4 t8 112 w 3 4 5 / 1043 corp yard break room LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 33.2 w 3 3 236 w 70.4% 246.53 $67.83 LED luminary 0 w 4 11 7 / 4100 corp yard exterior perimeter Skip 0 w4 - - w 0.0% - $0.00 8ft linear w2 t12 173 w 4 8 5 / 2086 corp yard front indoor parking LED 8' Linear Fixture, 4000K, UNV, SMT 38 w 4 4 540 w 78.0% 1,126.29 $309.87 4ft linear wrap w4 t8 112 w 1 8 5 / 2086 corp yard office LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 33.2 w 1 1 79 w 70.4% 164.35 $45.22 8ft linear w2 t12 173 w 7 8 5 / 2086 corp yard rear indoor parking LED 8' Linear Fixture, 4000K, UNV, SMT 38 w 7 7 945 w 78.0% 1,971.00 $542.27 LED 8 inch can 0 w 4 8 5 / 2086 corp yard rocky mechanic Skip 0 w4 - - w 0.0% - $0.00 4ft linear wrap w4 t8 112 w 7 8 5 / 2086 corp yard sign room and plumbing room LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 33.2 w 7 7 552 w 70.4% 1,150.48 $316.52 8ft linear w2 t12 173 w 1 8 5 / 2086 corp yard sign room and plumbing room LED 8' Linear Fixture, 4000K, UNV, SMT 38 w 1 1 135 w 78.0% 281.57 $77.478ft linear w2 t12 173 w 1 8 5 / 2086 corp yard upstairs office LED 8' Linear Fixture, 4000K, UNV, SMT 38 w 1 1 135 w 78.0% 281.57 $77.47 LED luminary 0 w 4 8 5 / 2086 NOYO Pump house 0 Skip 0 w4 - - w 0.0% - $0.00 4ft linear w2 t12 173 w 2 8 5 / 2086 NOYO Pump house comp room LED 4' Linear Fixture, 4000K, UNV, SMT 18 w 2 2 310 w 89.6% 646.57 $177.89 4ft linear vapor w2 t8 59 w 4 8 5 / 2086 NOYO Pump house holding tank room LED 4' Linear Vapor Tight Fixture, 4000K, UNV, SMT 40 w 4 4 76 w 32.2% 158.51 $43.61 wp w1 mh 128 w 2 11 7 / 4100 NOYO Pump house outside tank room LED Wallpack, 35K, 4K, 5K, UNV, PH 24.4 w 2 2 207 w 80.9% 849.45 $233.70 LED Luminary 0 w 1 11 7 / 4100 water treatment 0 Skip 0 w1 - - w 0.0% - $0.00 flood w1 mh 190 w 1 11 7 / 4100 water treatment 0 LED Flood Light, 3K, 4K, 5K, UNV, Slip-Fitter 70 w 1 1 120 w 63.2% 491.96 $135.35 LED 4ft linear w 2 T8 0 w 2 8 5 / 2086 water treatment 1st office Skip 0 w2 - - w 0.0% - $0.00LED 4ft linear w 2 T8 0 w 2 8 5 / 2086 water treatment 2nd office Skip 0 w2 - - w 0.0% - $0.00LED 4ft linear w 2 T8 0 w 1 8 5 / 2086 water treatment bathroom Skip 0 w1 - - w 0.0% - $0.00 LED Luminary 0 w 11 8 5 / 2086 water treatment filters room Skip 0 w 11 - - w 0.0% - $0.00LED Luminary 0 w 3 8 5 / 2086 water treatment pump room Skip 0 w3 - - w 0.0% - $0.00 LED inc. bulbs in a circular fixture 0 w 1 8 5 / 2086 water treatment pump room hallway Skip 0 w1 - - w 0.0% - $0.00 Totals 73 Ave: 2841 w 73 3,800 w 73.1% 8,458.06 $2,327.01 3,800 Estimated Watts Saved Total Project Cost $12,204.12 Approximate Energy Savings Per Month8,458 Estimated Annual kWh Saved Total After Rebate/Incentive Project Cost $12,204.12 Estimated Energy Savings Per Year
1.0 Estimated Avg Annual Res Powered by Savings ****Estimated Program Payback Period Yrs. 5.24 **Estimated Total Savings Over 5 Years 6 Estimated Annual CO2 Savings (MT) ** Estimated Total Savings After 10 Years 1,796,268 Estimated Btu Savings Per Month Estimated Energy Rebate
73.1% Estimated Average Electrical Savings Estimated IRS Tax Deduction 179D Available19.1% Estimated ***Estimated Federal Tax Savings
5.24 Estimated Payback Period Yrs. - No Rebates, Tax Deductions or Bulb Replacement Savings Estimated Bulb Replacement Savings Per Year4.10 Estimated Payback Period Yrs. Fully Comprehensive^ ^^ Estimated Bulb Replacement Savings Per Avg. Est. Life of LED Estimated Loan Payment
*** Based on IRS 179D Deduction @ 35% federal tax rate NOTE: Attached calculations do not include depreciation deduction for project cost.****Program Payback Period Yrs. = (Total Project Cost - Available Program Rebates or Incentives) / Estimated $ Saved per Year *Payment is based on a 5.24 year loan at 0% interest OAC, actual my vary.^Payback Period Yrs. = (Total Project Cost - Available Rebate or Incentive - Tax Savings) / (Estimated Savings Per Year + Bulb Replacement Savings Per Yr.) ** Reflects energy savings per year increasing at industry standard 6% per year + Bulb Replacement ^^Based on industry standard LED lifespan of 50,000 hrs. $76.67
$2,354.52$9,611.26
$13,117.57$30,671.85
$0.00
$6,727.20
$190.69
Existing Operating
Hours-Day / Yr.
$193.92
$2,327.01
Existing Watts/ Fix # of Fixtures Watts/bulbs Saved Usage Saved Room/Area Suggested Replacement Watts/Fix Suggested Replacements Savings
ENERGY AUDIT
EXISTING Location
Building/Zone Annual Savings # of Fixtures
City of Fort Bragg
City of Fort Bragg - Public Works Yard and Water Treatment Pla31301 CEDAR STFort Bragg, Ca 95437Acct: 0783031547; SAID: 0784723117 # of
Lamps
Quote
200504
27671 La Paz Rd, Suite 100 10/31/2022
Laguna Niguel, CA. 92677
[email protected]
(949) 364 - 6800
Quotes are valid for 30 days from the above date.
EG24-SF21-4000-UNV-REC int LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 88 $149.00 $13,112.00 EGTU-TC10-4ft-4000-T8-B int 4' T8 LED Tube Double Ended Bypass(Type B), 4000K, UNV 10.5 w 38 $11.97 $454.86 EGLN-ML23.86-4ft-CS-UNV-SMT-WRP int LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 23.86 w 1 $179.00 $179.00 EGLN-TC18-4ft-4000-UNV-SMT int LED 4' Linear Fixture, 4000K, UNV, SMT 18 w 2 $115.00 $230.00 EGCL-ML13-8''-CS-UNV-REC int LED 8" Can Downlight,3000K, 3500K, 4000K, REC 13 w 26 $120.00 $3,120.00 EGCL-ML13-8''-CS-UNV-REC ext LED 8" Can Downlight,3000K, 3500K, 4000K, REC 13 w 5 $120.00 $600.00 EGAL-RL100-5000-UNV-PH-SP ext LED Area Light, 5000K, UNV, PH w/ Square Pole Mount 100 w 13 $415.00 $5,395.00 EGLA-TCA196-4100-120v-E26-SR int LED A19, 4100K, 120v w/ Socket Replacement 6 w 8 $7.79 $62.32 * All quantities to be verified by owner SUBTOTAL $23,153.18 LABOR $11,267.21
SALES TAX Included
ADMINISTRATION & INSURANCE $810.36
(Brackets, Wiring, Sockets, Travel, Tiewire, Screws, Lifts, Lamp Recycling / Disposal, Shipping, Package, ETC.) MISC. CHARGES $5,788.30 ICP Developer/Engineering Cost $2,001.73
TOTAL PROJECT COST $43,020.78
Estimated IRS Federal Tax Deduction per 179D: $4,417.80 Estimated Annual Energy Savings: $4,434.41
SIGNATURE: _________________________________________________________________________________ DATE:___________________________ WHEN SIGNED OR APPROVED BY CLIENT, THIS FORM BECOMES AN OFFICIAL ORDER AND A LEGALLY BINDING COMMITMENT SUBJECT TO THE TERMS AND CONDITIONS OF THIS FORM. BY SIGNING THIS FORM, CUSTOMER AGREES TO HAVE ECOGREEN SOLUTIONS PURCHASE AND INSTALL THE PRODUCTS LISTED ABOVE. All returned checks are subject to a $20 service charge. If this invoice is not paid in full when due, a 1.5% per month late charge will be imposed. In this event, customer will be liable to pay reasonable collection charge, attorney fee and court cost. Warranty to be serviced by factory (see EcoGreen Scope of Work and warranty statement provided by the factory).
TERMS AND CONDITIONS
Quote #
DATE
City of Fort Bragg
City of Fort Bragg - Police Department
Amount
250 CYPRESS ST
FORT BRAGG, CA 95437
Acct: 0783031547; SAID: 0785356934
Light EPN INT/
EXT DESCRIPTION QTY* Unit Price
EcoGreen Sales Rep: Matt Bennett 0
Customer Contact: John Smith 0
Title of Contact: Director of Public Works 0 Approx. Building Size 7,363 SF Customer Phone: (707) 961-2823 ext. 136 0 Energy Rate 0.24 $ /kWh Customer Email: [email protected] 0 Interest Rate 0% 0 In Reference to Quote # 200504 KWh
Saved
LED flood 0 w 2 4.9 7 / 1783 00 Skip 0 w2 - - w 0.0% - $0.00 LED luminary 0 w 1 1.7 7 / 635 main building bathroom 1 Skip 0 w1 - - w 0.0% - $0.00LED luminary 0 w 1 1.7 7 / 635 main building bathroom 2 Skip 0 w1 - - w 0.0% - $0.00LED luminary 0 w 1 1.7 7 / 635 main building bathroom 3 Skip 0 w1 - - w 0.0% - $0.00 4ft linear wrap w2 t8 59 w 1 0.9 7 / 318 main building utility room LED 4' Linear Wrap Fixture, 35K, 4K, 5K, UNV 23.9 w 1 1 35 w 59.5% 11.15 $2.628" can w2 plug in cfl 31 w 1 1.7 7 / 635 main building bathroom 1 LED 8" Can Downlight,3000K, 3500K, 4000K, REC 13 w 1 1 18 w 58.1% 11.43 $2.698" can w2 plug in cfl 31 w 1 1.7 7 / 635 main building bathroom 2 LED 8" Can Downlight,3000K, 3500K, 4000K, REC 13 w 1 1 18 w 58.1% 11.43 $2.698" can w2 plug in cfl 31 w 1 1.7 7 / 635 main building bathroom 3 LED 8" Can Downlight,3000K, 3500K, 4000K, REC 13 w 1 1 18 w 58.1% 11.43 $2.698" can w1 plug in cfl 33 w 1 4.9 7 / 1783 0 outside electric room LED 8" Can Downlight,3000K, 3500K, 4000K, REC 13 w 1 1 20 w 60.6% 35.67 $8.388" can w2 plug in cfl 66 w 4 3.5 7 / 1270 main building lobby LED 8" Can Downlight,3000K, 3500K, 4000K, REC 13 w 4 4 212 w 80.3% 269.28 $63.298" can w2 plug in cfl 66 w 4 4.9 7 / 1783 main building outside front door LED 8" Can Downlight,3000K, 3500K, 4000K, REC 13 w 4 4 212 w 80.3% 378.07 $88.858" can w2 plug in cfl 66 w 8 3.5 7 / 1270 main building main hallway LED 8" Can Downlight,3000K, 3500K, 4000K, REC 13 w 8 8 424 w 80.3% 538.56 $126.578" can w2 plug in cfl 66 w 2 3.5 7 / 1270 main building breakroom hallway LED 8" Can Downlight,3000K, 3500K, 4000K, REC 13 w 2 2 106 w 80.3% 134.64 $31.648" can w2 plug in cfl 66 w 3 3.5 7 / 1270 main building evidence hallway LED 8" Can Downlight,3000K, 3500K, 4000K, REC 13 w 3 3 159 w 80.3% 201.96 $47.468" can w2 plug in cfl 66 w 3 3.5 7 / 1270 main building patrol hallway LED 8" Can Downlight,3000K, 3500K, 4000K, REC 13 w 3 3 159 w 80.3% 201.96 $47.468" can w2 plug in cfl 66 w 3 3.5 7 / 1270 main building gym hallway LED 8" Can Downlight,3000K, 3500K, 4000K, REC 13 w 3 3 159 w 80.3% 201.96 $47.46 area light w1 mh 458 w 13 4.9 7 / 1783 00 LED Area Light, 5000K, UNV, PH w/ Square Pole Mount 100 w 13 13 4,654 w 78.2% 8,299.76 $1,950.59 2x4 w3 t8 89 w 9 5.2 7 / 1905 main building clerical LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 9 9 612 w 76.4% 1,166.04 $274.042x4 w3 t8 89 w 7 3.5 7 / 1270 main building records LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 7 7 476 w 76.4% 604.62 $142.092x4 w3 t8 89 w 4 2.6 7 / 953 main building records office 1 LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 4 4 272 w 76.4% 259.12 $60.902x4 w3 t8 89 w 2 2.6 7 / 953 main building records office 2 LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 2 2 136 w 76.4% 129.56 $30.452x4 w3 t8 89 w 2 3.5 7 / 1270 main building cso LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 2 2 136 w 76.4% 172.75 $40.602x4 w3 t8 89 w 2 3.5 7 / 1270 main building mommy room LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 2 2 136 w 76.4% 172.75 $40.602x4 w3 t8 89 w 2 3.5 7 / 1270 main building cru LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 2 2 136 w 76.4% 172.75 $40.602x4 w3 t8 89 w 4 3.5 7 / 1270 main building breakroom LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 4 4 272 w 76.4% 345.49 $81.202x4 w3 t8 89 w 4 3.5 7 / 1270 main building chiefs 1 LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 4 4 272 w 76.4% 345.49 $81.202x4 w3 t8 89 w 6 3.5 7 / 1270 main building chiefs 2. LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 6 6 408 w 76.4% 518.24 $121.802x4 w3 t8 89 w 4 3.5 7 / 1270 main building lab LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 4 4 272 w 76.4% 345.49 $81.202x4 w3 t8 89 w 2 3.5 7 / 1270 main building lab LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 2 2 136 w 76.4% 172.75 $40.602x4 w3 t8 89 w 12 3.5 7 / 1270 main building conference LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 12 12 816 w 76.4% 1,036.48 $243.592x4 w3 t8 89 w 4 3.5 7 / 1270 main building LT LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 4 4 272 w 76.4% 345.49 $81.202x4 w3 t8 89 w 2 0.9 7 / 318 main building evidence LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 2 2 136 w 76.4% 43.19 $10.152x4 w3 t8 89 w 6 3.5 7 / 1270 main building briefing LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 6 6 408 w 76.4% 518.24 $121.802x4 w3 t8 89 w 6 3.5 7 / 1270 main building report writing LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 6 6 408 w 76.4% 518.24 $121.802x4 w3 t8 89 w 4 3.5 7 / 1270 main building sgts LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 4 4 272 w 76.4% 345.49 $81.202x4 w3 t8 89 w 6 3.5 7 / 1270 main building sgts LED Troffer 2x4 Retrofit Kit, 4000K, UNV, REC 21 w 6 6 408 w 76.4% 518.24 $121.80 lowbay square w2 cfl 66 w 2 1.7 7 / 635 main building mens shower LED A19, 4100K, 120v w/ Socket Replacement 12 w 2 4 108 w 81.8% 68.59 $16.12lowbay square w2 cfl 66 w 2 1.7 7 / 635 main building womens shower LED A19, 4100K, 120v w/ Socket Replacement 12 w 2 4 108 w 81.8% 68.59 $16.12 4ft linear w1 t8 31 w 1 3.5 7 / 1270 main building mens locker 4' T8 LED Tube Double Ended Bypass(Type B), 4000K, UNV 10.5 w 1 1 21 w 66.1% 26.04 $6.124ft linear w1 t8 31 w 1 3.5 7 / 1270 main building womens locker 4' T8 LED Tube Double Ended Bypass(Type B), 4000K, UNV 10.5 w 1 1 21 w 66.1% 26.04 $6.12 1x4 w2 t8 59 w 2 3.5 7 / 1270 main building interview room 1 4' T8 LED Tube Double Ended Bypass(Type B), 4000K, UNV 21 w 2 4 76 w 64.4% 96.54 $22.691x4 w2 t8 59 w 1 0.9 7 / 318 main building storage room 4' T8 LED Tube Double Ended Bypass(Type B), 4000K, UNV 21 w 1 2 38 w 64.4% 12.07 $2.841x4 w2 t8 59 w 6 0.9 7 / 318 main building evidence main room 4' T8 LED Tube Double Ended Bypass(Type B), 4000K, UNV 21 w 6 12 228 w 64.4% 72.40 $17.021x4 w2 t8 59 w 4 3.5 7 / 1270 main building mens locker 4' T8 LED Tube Double Ended Bypass(Type B), 4000K, UNV 21 w 4 8 152 w 64.4% 193.07 $45.371x4 w2 t8 59 w 3 3.5 7 / 1270 main building womens locker 4' T8 LED Tube Double Ended Bypass(Type B), 4000K, UNV 21 w 3 6 114 w 64.4% 144.80 $34.031x4 w2 t8 59 w 2 3.5 7 / 1270 main building womens locker 4' T8 LED Tube Double Ended Bypass(Type B), 4000K, UNV 21 w 2 4 76 w 64.4% 96.54 $22.69 4ft linear w2 t8 59 w 2 0.9 7 / 318 main building electric room LED 4' Linear Fixture, 4000K, UNV, SMT 18 w 2 2 82 w 69.5% 26.04 $6.12 Totals 164 Ave: 1261 w 164 13,201 w 77.0% 18,868.47 $4,434.41 13,201 Estimated Watts Saved Total Project Cost $43,020.78 Approximate Energy Savings Per Month18,868 Estimated Annual kWh Saved Total After Rebate/Incentive Project Cost $43,020.78 Estimated Energy Savings Per Year
2.3 Estimated Avg Annual Res Powered by Savings ****Estimated Program Payback Period Yrs. 9.70 **Estimated Total Savings Over 5 Years 14 Estimated Annual CO2 Savings (MT) ** Estimated Total Savings After 10 Years 2,887,515 Estimated Btu Savings Per Month Estimated Energy Rebate
77.0% Estimated Average Electrical Savings Estimated IRS Tax Deduction 179D Available10.3% Estimated ***Estimated Federal Tax Savings
9.70 Estimated Payback Period Yrs. - No Rebates, Tax Deductions or Bulb Replacement Savings Estimated Bulb Replacement Savings Per Year9.11 Estimated Payback Period Yrs. Fully Comprehensive^ ^^ Estimated Bulb Replacement Savings Per Avg. Est. Life of LED Estimated Loan Payment
*** Based on IRS 179D Deduction @ 35% federal tax rate NOTE: Attached calculations do not include depreciation deduction for project cost.****Program Payback Period Yrs. = (Total Project Cost - Available Program Rebates or Incentives) / Estimated $ Saved per Year *Payment is based on a 9.7 year loan at 0% interest OAC, actual my vary.^Payback Period Yrs. = (Total Project Cost - Available Rebate or Incentive - Tax Savings) / (Estimated Savings Per Year + Bulb Replacement Savings Per Yr.) ** Reflects energy savings per year increasing at industry standard 6% per year + Bulb Replacement ^^Based on industry standard LED lifespan of 50,000 hrs. # of
Lamps
# of
Fixtures
City of Fort Bragg
City of Fort Bragg - Police Department250 CYPRESS STFORT BRAGG, CA 95437Acct: 0783031547; SAID: 0785356934 Suggested Replacements Savings
ENERGY AUDIT
EXISTING Location
Building/Zone Annual Savings Existing Operating Hours-Day / Yr. $369.53
$4,434.41
Existing Watts/ Fix # of Fixtures Watts/bulbs Saved Usage Saved Room/Area Suggested Replacement Watts/Fix $1,546.23
$24,997.21$58,449.11
$0.00
$4,417.80
$118.95$367.70
$57,963.81