220 ramtown greenville r howell nj · howell township schools – middle school south energy audit...

HOWELL TOWNSHIP SCHOOLS

MIDDLE SCHOOL SOUTH

220 RAMTOWN GREENVILLE RD

HOWELL, NJ 07731

FACILITY ENERGY REPORT

Howell Township Schools – Middle School South Energy Audit

Concord Engineering Group, Inc. 9C11056 July 18, 2012– FINAL Page 1 of 18

TABLE OF CONTENTS

I. HISTORIC ENERGY CONSUMPTION/COST ................................................................. 2

II. FACILITY DESCRIPTION ................................................................................................ 7

III. MAJOR EQUIPMENT LIST .............................................................................................. 9

IV. ENERGY CONSERVATION MEASURES ..................................................................... 10

V. ADDITIONAL RECOMMENDATIONS ......................................................................... 18

Appendix A –ECM Cost & Savings Breakdown

Appendix B – New Jersey Smart Start® Program Incentives

Appendix C – Portfolio Manager “Statement of Energy Performance”

Appendix D – Major Equipment List

Appendix E – Investment Grade Lighting Audit



I. HISTORIC ENERGY CONSUMPTION/COST The energy usage for the facility has been tabulated and plotted in graph form as depicted within this section. Each energy source has been identified and monthly consumption and cost noted per the information provided by the Owner. Electric Utility Provider: JCP&L Electric Utility Rate Structure: General Service Secondary 3 Phase Third Party Supplier: South Jersey Energy Natural Gas Utility Provider: NJ Natural Gas Utility Rate Structure: General Service Large Transportation (GSL) Third Party Supplier: Hess The electric usage profile represents the actual electrical usage for the facility. The electric utilitymeasures consumption in kilowatt-hours (KWH) and maximum demand in kilowatts (KW). One KWH usage is equivalent to 1000 watts running for one hour. One KW of electric demand is equivalent to 1000 watts running at any given time. The basic usage charges are shown as generation service and delivery charges along with several non-utility generation charges. Rates used in this report reflect the historical data received for the facility. The gas usage profile within each facility report shows the actual natural gas energy usage for the facility. The gas utility measures consumption in cubic feet x 100 (CCF), and converts the quantity into Therms of energy. One Therm is equivalent to 100,000 BTUs of energy.



Table 1 Electricity Billing Data

Utility Provider: JCP&LRate: General Service Secondary - 3 Phase

Meter No: 77 802 0252Account # 42 007 272 18

Third Party Utility South Jersey EnergyTPS Meter / Acct No: N/A

MONTH OF USE CONSUMPTION KWH TOTAL BILL

Dec-10 168,320 $16,973 Jan-11 146,560 $23,627

Feb-11 119,360 $19,892

Mar-11 141,440 $21,819

Apr-11 121,600 $18,087

May-11 206,720 $29,634

Jun-11 118,240 $18,227

Jul-11 118,240 $18,227

Aug-11 154,560 $23,440

Sep-11 156,800 $23,269

Oct-11 171,520 $24,288

Nov-11 130,880 $18,730 Totals 1,754,240 843.8 Max $256,212

AVERAGE DEMAND 685.0 KW averageAVERAGE RATE $0.146 $/kWh

705.6

561.9

843.8

816.6

816.0

816.6

754.9

579.8

577.6

633.6

ELECTRIC USAGE SUMMARY

DEMAND KW

552.0

561.6



Figure 1 Electricity Usage Profile

0100

200

300

400

500

600

700

800

900

0

50,0

00

100,

000

150,

000

200,

000

250,

000

Demand (kW)

Usage (kWh)

Mon

th

How

ell T

owns

hip

Scho

ols -

Mid

dle

Scho

ol S

outh

Ele

ctri

c U

sage

Pro

file

Dec

-201

0 th

roug

h N

ov-2

011

ELEC

TRIC

USA

GE

KW

H

DEM

AN

D K

W



Table 4 Natural Gas Billing Data

Utility Provider: NJ Natural GasRate: General Service Large Transportation (GSL)

Meter No: 696620Account Number 22-0006-0056-03

Third Party Utility Provider: HessTPS Meter No:

MONTH OF USE CONSUMPTION (THERMS) TOTAL BILL

Dec-10 11,311.66 $12,619.68

Jan-11 14,685.64 $16,161.33

Feb-11 13,503.97 $14,917.26

Mar-11 8,067.61 $9,312.98

Apr-11 5,816.68 $6,992.54

May-11 3,540.12 $4,565.20

Jun-11 2,721.44 $3,704.04

Jul-11 1,091.39 $2,083.35

Aug-11 275.22 $1,271.24

Sep-11 1,453.11 $2,396.95

Oct-11 4,599.23 $5,349.27

Nov-11 5,779.54 $6,630.30TOTALS 72,845.61 $86,004.14

AVERAGE RATE: $1.18 $/THERM

N/A

NATURAL GAS USAGE SUMMARY



Figure 2 Natural Gas Usage Profile

0

2,00

0

4,00

0

6,00

0

8,00

0

10,0

00

12,0

00

14,0

00

16,0

00

Usage (Therms)

Mon

th

How

ell T

owns

hip

Scho

ols -

Mid

dle

Scho

ol S

outh

Gas

Usa

ge P

rofil

e D

ec-2

010

thro

ugh

Nov

-201

1

Gas

Usa

ge



II. FACILITY DESCRIPTION

The Howell Township Middle School South is located on 220 Ramtown Greenville Road in Howell, New Jersey. The Elementary School was built in 2000 with no additions. The facility has a total square footage of 162,000 SF. The Middle School consists of classrooms, offices, gymnasium, library and cafeteria.

Occupancy Profile

The typical hours of operation for the Middle School are Monday through Friday from 7:00 am to 2:15 pm for students but further occupancy occurs from 2:15 pm to 11:00 pm for cleaning. The Middle School employs approximately 113 people, with student enrollment estimated to be around 845.

Building Envelope

Exterior walls for the Middle School facility are a concrete block. The exterior wall assembly of the first floor consists of 4 inches of concrete block and the second story exterior is a vinyl siding. The walls have an insulated cavity and GWB interior. The amount of insulation within the walls is not known. The windows throughout the School are in good condition and appear to be well maintained. Typical windows throughout facility are double pane, ¼” tinted glass with aluminum frames. The majority of the roof is a sloped, with asphalt shingles. The amount of insulation below the roofing is unknown.

HVAC Systems

Heating

The boiler plant for the school consists of five (5) Lochinvar modulating copper fin boilers. The boilers are gas-fired, each with inputs of 1,800 MBH and outputs of approximately 1,512 MBH with an estimated efficiency of 84%. These boilers were installed in 2000, are original to the building are in good condition. In addition, these boilers are within their ASHRAE recommended service life.

Hot water is circulated throughout the building’s heating hot water loop via two (2) base mounted, end suction pumps. Each pump has a 40 HP, premium efficiency motor with a variable frequency drive (VFD).

Cooling

The main cooling is provided by a chilled water loop. Two (2) air-cooled, scroll chillers provide the main source of cooling for this system. These chillers are manufactured by Trane and are each rated for 155 Tons of cooling. These chillers are original to the building and have an estimated IPLV of 1.06 kW/ton. The chillers are in fair condition and are approaching the end of their useful service life, per ASHRAE.

Chilled water is circulated throughout the building’s chilled water loop via two (2) pipe mounted pumps. Each pump has a 60 HP , premium efficiency pump with VFD.



Air Distribution

A total of twelve (12) custom indoor air handlers, as manufactured by Trane, provide heating and cooling to the school. These air handlers are a combination of the constant volume and variable air volume (VAV) with the VAV unit fans equipped with VFDs.

Exhaust System

Air is exhausted from classrooms and toilet rooms through the roof mounted exhaust fans.

HVAC System Controls

The HVAC systems throughout the facility are controlled via DDC controls as manufactured by Trane (Tracer Summit Controls). The building equipment operational status (on/off) and temperature set points are controlled through a central station terminal. Boilers are operated based on outside air temperature reset.

Domestic Hot Water

Domestic hot water is provided by a PVI Industries model, direct vent storage type water heater, rated for 400 MBH input with an overall efficiency of up to 80% (per manufacturer data). This unit is in good condition and is within the ASHRAE recommended service life. Lighting Refer to the Investment Grade Lighting Audit Appendix for a detailed list of the lighting throughout the facility and estimated operating hours per space



III. MAJOR EQUIPMENT LIST

The equipment list contains major energy consuming equipment that through implementation ofenergy conservation measures could yield substantial energy savings. The list shows the major equipment in the facility and all pertinent information utilized in energy savings calculations. An approximate age was assigned to the equipment in some cases if a manufactures date was not shown on the equipment’s nameplate. The ASHRAE service life for the equipment along with the remaining useful life is also shown in the Appendix.

Refer to the Major Equipment List Appendix for this facility.



IV. ENERGY CONSERVATION MEASURES Energy Conservation Measures are developed specifically for this facility. The energy savings and calculations are highly dependent on the information received from the site survey and interviews with operations personnel. The assumptions and calculations should be reviewed by the owner to ensure accurate representation of this facility. The following ECMs were analyzed:

Table 1 ECM Financial Summary

ECM #1 Lighting Upgrade $64,943 $12,677 5.1 192.8%

ECM #2 Lighting Controls Upgrade $31,105 $9,799 3.2 372.5%

ECM #3 Walk-in Evaporator Fan Control $1,145 $140 8.2 83.1%

REM #1 213.85 kW Array $1,281,250 $149,775 8.6 75.3%

Notes:

NET INSTALLATION

COSTA

RENEWABLE ENERGY MEASURES (REM's)

ECM NO. DESCRIPTIONNET

INSTALLATION COST

ANNUAL SAVINGSB

ANNUAL SAVINGS

SIMPLE PAYBACK (Yrs)

SIMPLE LIFETIME ROI

A. Cost takes into consideration applicable NJ Smart StartTM incentives.B. Savings takes into consideration applicable maintenance savings.

ECM NO. DESCRIPTION SIMPLE PAYBACK (Yrs)

SIMPLE LIFETIME ROI

ENERGY CONSERVATION MEASURES (ECM's)



Table 2 ECM Energy Summary

ECM #1 Lighting Upgrade 33.30 86,832 -

ECM #2 Lighting Controls Upgrade 26.15 67,119 -

ECM #3 Walk-in Evaporator Fan Control 0.07 297 -

ECM NO. DESCRIPTION

ANNUAL UTILITY REDUCTION

NATURAL GAS (THERMS)

ENERGY CONSERVATION MEASURES (ECM's)

ELECTRIC DEMAND (KW)

ELECTRIC CONSUMPTION

(KWH)



Table 3 Facility Project Summary

Lighting Upgrade $12,677 $64,943 $0 $64,943 5.1

Lighting Controls Upgrade $9,799 $35,150 $4,045 $31,105 3.2

Walk-in Evaporator Fan Control $140 $1,145 $0 $1,145 8.2

Design / Construction Extras (15%)

$15,186 $15,186

Total Project $22,616 $116,424 $4,045 $112,379 5.0Note: ECM's with the strike-through font are not included in the ESIP.

ENERGY SAVINGS IMPROVEMENT PROGRAM - POTENTIAL PROJECT

ENERGY CONSERVATION MEASURES

ANNUAL ENERGY

SAVINGS ($)

PROJECT COST ($)

CUSTOMER COST

SIMPLE PAYBACK

SMART START INCENTIVES

Design / Construction Extras is shown as an additional cost for the facility project summary. This cost is included to estimate the costs associated with construction management fees for a larger combined project.



ECM #1: Lighting Upgrade – General Description: The majority of the interior lighting throughout Howell Middle School South is provided with fluorescent fixtures with older generation, 700 series 32W T8 lamps and electronic ballasts. Although 700 series T8 lamps are considered fairly efficient, further energy savings can be achieved by replacing the existing T8 lamps with new generation, 800 series 28W T8 lamps without compromising light output. CEG recommends, re-lamping all of the fixtures with 28W T8 lamps. In addition, the receiving area and a classroom area still have incandescent lamps. It is recommended to retrofit or replace all of the older fluorescent fixtures and the incandescent lights in these areas with newer fluorescent fixtures and compact fluorescent lamps. This ECM includes re-lamping of the existing fluorescent fixtures with 800 series, 28W T8 lamps. The ECM also includes retrofit of all older fluorescent fixtures with T8 or T5 fluorescent fixtures with electronic ballasts in the building. The new, energy efficient T8 fixtures will provide adequate lighting and will save on electrical costs due to better performance of the lamp and ballasts. The gymnasium and cafeteria are currently lit via a total of forty nine HID, 400W, Metal Halide fixtures. The space would be better served with a more efficient, LED lighting system. CEG recommends upgrading the existing lighting to energy efficient, 93 Watt LED lamps. These lamps can be retrofitted within the existing MH fixture, reducing the overall cost of the replacement. The ECM also includes replacement of any incandescent lamps with compact fluorescent lamps. Compact fluorescent lamps (CFL’s) were designed to be direct replacements for the standard incandescent lamps which are common to table lamps, spot lights, hi-hats, bathroom vanity lighting, etc. The light output of the CFL has been designed to resemble the incandescent lamp. The color rendering index (CRI) of the CFL is much higher than standard fluorescent lighting, and therefore provides a much “truer” light. The CFL is available in a myriad of shapes and sizes depending on the specific application. Typical replacements are: a 13-Watt CFL for a 60-Watt incandescent lamp, an 18-Watt CFL for a 75-Watt incandescent lamp, and a 26-Watt CFL for a 100-Watt incandescent lamp. The CFL is also available for a number of “brightness colors” that is indicated by the Kelvin rating. A 2700K CFL is the “warmest” color available and is closest in color to the incandescent lamp. CFL’s are also available in 3000K, 3500K, and 4100K. The 4100K would be the “brightest” or “coolest” output. A CFL can be chosen to screw right into your existing fixtures, or hardwired into your existing fixtures. Where the existing fixture is controlled by a dimmer switch, the CFL bulb must be compatible with a dimmer switch. In some locations the bulb replacement will need to be tested to make sure the larger base of the CFL will fit into the existing fixture. The energy usage of an incandescent compared to a compact fluorescent approximately 3 to 4 times greater. In addition to the energy savings, compact fluorescent fixtures burn-hours are 8 to 15 times longer than incandescent fixtures ranging from 6,000 to 15,000 burn-hours compared to incandescent fixtures ranging from 750 to 1000 burn-hours. However, the maintenance savings due to reduced lamp replacement is offset by the higher cost of the CFL’s compared to the incandescent lamps.



Energy Savings Calculations: The Investment Grade Lighting Audit Appendix outlines the hours of operation, proposed retrofits, costs, savings, and payback periods for each set of fixtures in the each building. Currently, there are no Smart Start incentives for re-lamping of existing fixtures. Energy Savings Summary:

Installation Cost ($): $64,943NJ Smart Start Equipment Incentive ($): $0Net Installation Cost ($): $64,943Maintenance Savings ($/Yr): $0Energy Savings ($/Yr): $12,677Total Yearly Savings ($/Yr): $12,677Estimated ECM Lifetime (Yr): 15Simple Payback 5.1Simple Lifetime ROI 192.8%Simple Lifetime Maintenance Savings $0Simple Lifetime Savings $190,155Internal Rate of Return (IRR) 18%Net Present Value (NPV) $86,394.20

ECM #1 - ENERGY SAVINGS SUMMARY



ECM #2: Lighting Controls Upgrade – Occupancy Sensors Description: Some of the lights in Middle School South are left on unnecessarily. In many cases the lights are left on because of the inconvenience to manually switch lights off when a room is left or on when a room is first occupied. This is common in rooms that are occupied for only short periods and only a few times per day. In some instances lights are left on due to the misconception that it is better to keep the lights on rather than to continuously switch lights on and off. Although increased switching reduces lamp life, the energy savings outweigh the lamp replacement costs. The payback timeframe for when to turn the lights off is approximately two minutes. If the lights are expected to be off for at least a two minute interval, then it pays to shut them off.

Lighting controls come in many forms. Sometimes an additional switch is adequate to provide reduced lighting levels when full light output is not needed. Occupancy sensors detect motion and will switch the lights on when the room is occupied. Occupancy sensors can either be mounted in place of a current wall switch, or on the ceiling to cover large areas. The U.S. Department of Energy sponsored a study to analyze energy savings achieved through various types of building system controls. The referenced savings is based on the “Advanced Sensors and Controls for Building Applications: Market Assessment and Potential R&D Pathways,” document posted for public use April 2005. The study has found that commercial buildings have the potential to achieve significant energy savings through the use of building controls. The average energy savings are as follows based on the report:

Occupancy Sensors for Lighting Control 20% - 28% energy savings.

Savings resulting from the implementation of this ECM for energy management controls are estimated to be 20% of the total light energy controlled by occupancy sensors (The majority of the savings is expected to be after school hours when rooms are left with lights on) This ECM includes installation of ceiling or switch mount sensors for individual offices, classrooms, large bathrooms, and libraries. Sensors shall be manufactured by Sensorswitch, Watt Stopper or equivalent. The Investment Grade Lighting Audit Appendix of this report includes the summary of lighting controls implemented in this ECM and outlines the proposed controls, costs, savings, and payback periods. The calculations adjust the lighting power usage by the applicable percent savings for each area that includes lighting controls. Energy Savings Calculations:

kWh/YrEnergyLightControlledSavings%SavingsEnergy

kWh$CostElecAvekWhSavingsEnergySavings.



Rebates and Incentives:

From the NJ Smart Start® Program Incentives Appendix, the installation of a lighting control device warrants the following incentive: SmartStartIncentive

#Wallmountsensors $20persensor#Ceilingmountsensors $35persensor

Energy Savings Summary:

Installation Cost ($): $35,150NJ Smart Start Equipment Incentive ($): $4,045Net Installation Cost ($): $31,105Maintenance Savings ($/Yr): $0Energy Savings ($/Yr): $9,799Total Yearly Savings ($/Yr): $9,799Estimated ECM Lifetime (Yr): 15Simple Payback 3.2Simple Lifetime ROI 372.5%Simple Lifetime Maintenance Savings $0Simple Lifetime Savings $146,985Internal Rate of Return (IRR) 31%Net Present Value (NPV) $85,874.83

ECM #2 - ENERGY SAVINGS SUMMARY



ECM #3: Walk-in Cooler/Freezer Controls Description: The refrigerated walk-in cooler/freezer has four evaporator fans that circulate the cold air over and under the food. These banks of evaporator fans (1/20 HP motors) run continuously and give off heat that must be removed by the refrigeration. This measure would install an evaporator fan controller that features two-speed operation of the evaporator fans – high speed during cooling, and low speed when not cooling manufactured by Frigitek or equivalent. The estimated energy savings assumes that the cooler is not opened for 10 hours per day. Energy Savings Calculations: Installing controllers on each of the four evaporator fan motors in the two walk-in cooler/freezers would save approximately 79.8 kWh/month x 12 months = 957.7 kWh/Year. Annual Energy Cost Savings = 957.7 kWh x $0.146/kWh = $139.8/Year Energy Savings Summary:



V. ADDITIONAL RECOMMENDATIONS The following recommendations include no cost/low cost measures, Operation & Maintenance (O&M) items, and water conservation measures with attractive paybacks. These measures are not eligible for the Smart Start Buildings incentives from the office of Clean Energy but save energy none the less.

A. Chemically clean the condenser and evaporator coils periodically to optimize efficiency. Poorly maintained heat transfer surfaces can reduce efficiency 5-10%.

B. Maintain all weather stripping on windows and doors.

C. Clean all light fixtures to maximize light output.

D. Provide more frequent air filter changes to decrease overall systempowerusage and maintain better IAQ.

E. Turn off computers when not in use. Ensure computers are not running in screen saver mode which saves the monitor screen not energy.

F. Ensure outside air dampers are functioning properly and only open during occupied mode.

Appendix Energy Audit

Concord Engineering Group, Inc.

APPENDIX A

APPENDIX A1 of 1

LIFETIME ENERGY SAVINGS

LIFETIME MAINTENANCE

SAVINGSLIFETIME ROI SIMPLE PAYBACK INTERNAL RATE OF

RETURN (IRR)NET PRESENT VALUE

(NPV)

MATERIAL LABOR REBATES, INCENTIVES

NET INSTALLATION

COSTENERGY MAINT. / SREC TOTAL (Yearly Saving * ECM Lifetime) (Yearly Maint Svaing * ECM

Lifetime)(Lifetime Savings - Net Cost) /

(Net Cost) (Net cost / Yearly Savings)

($) ($) ($) ($) ($/Yr) ($/Yr) ($/Yr) (Yr) ($) ($) (%) (Yr) ($) ($)

ECM #1 Lighting Upgrade $25,977 $38,966 $0 $64,943 $12,677 $0 $12,677 15 $190,155 $0 192.8% 5.1 17.86% $86,394.20

ECM #2 Lighting Controls Upgrade $14,000 $21,150 $4,045 $31,105 $9,799 $0 $9,799 15 $146,985 $0 372.5% 3.2 30.95% $85,874.83

ECM #3 Walk-in Evaporator Fan Control $1,145 $0 $0 $1,145 $140 $0 $140 15 $2,097 $0 83.1% 8.2 8.73% $523.82

REM #1 213.85 kW Array $1,281,250 $0 $0 $1,281,250 $41,134 $108,641 $149,775 15 $2,246,625 $1,629,615 75.3% 8.6 8.01% $506,754.23

Notes: 1) The variable Cn in the formulas for Internal Rate of Return and Net Present Value stands for the cash flow during each period.2) The variable DR in the NPV equation stands for Discount Rate3) For NPV and IRR calculations: From n=0 to N periods where N is the lifetime of ECM and Cn is the cash flow during each period .

REM RENEWABLE ENERGY AND FINANCIAL COSTS AND SAVINGS SUMMARY

ECM COST & SAVINGS BREAKDOWNCONCORD ENGINEERING GROUP

Howell Township BOE - Middle School South

INSTALLATION COST YEARLY SAVINGSECM

LIFETIMEDESCRIPTIONECM NO.

ECM ENERGY AND FINANCIAL COSTS AND SAVINGS SUMMARY



APPENDIX B

Appendix B Page 1 of 4

Concord Engineering Group, Inc. 520 BURNT MILL ROAD VOORHEES, NEW JERSEY 08043 PHONE: (856) 427-0200 FAX: (856) 427-6508

SmartStart Building Incentives The NJ SmartStart Buildings Program offers financial incentives on a wide variety of building system equipment. The incentives were developed to help offset the initial cost of energy-efficient equipment. The following tables show the current available incentives as of February 15, 2011:

Electric Chillers Water-Cooled Chillers $12 - $170 per ton

Air-Cooled Chillers $8 - $52 per ton

Energy Efficiency must comply with ASHRAE 90.1-2007

Gas Cooling Gas Absorption Chillers $185 - $400 per ton

Gas Engine-Driven Chillers Calculated through custom measure

path)

Desiccant Systems $1.00 per cfm – gas or electric

Electric Unitary HVAC Unitary AC and Split Systems $73 - $92 per ton

Air-to-Air Heat Pumps $73 - $92 per ton Water-Source Heat Pumps $81 per ton

Packaged Terminal AC & HP $65 per ton Central DX AC Systems $40- $72 per ton

Dual Enthalpy Economizer Controls $250 Occupancy Controlled Thermostat

(Hospitality & Institutional Facility) $75 per thermostat


Gas Heating Gas Fired Boilers < 300 MBH $300 per unit

Gas Fired Boilers ≥ 300 - 1500 MBH $1.75 per MBH

Gas Fired Boilers ≥1500 - ≤ 4000 MBH $1.00 per MBH

Gas Fired Boilers > 4000 MBH (Calculated through Custom Measure

Path)

Gas Furnaces $300 - $400 per unit, AFUE ≥ 92%


Ground Source Heat Pumps

Closed Loop $450 per ton, EER ≥ 16 $600 per ton, EER ≥ 18 $750 per ton, EER ≥ 20


Variable Frequency Drives Variable Air Volume $65 - $155 per hp

Chilled-Water Pumps $60 per VFD rated hp

Compressors $5,250 to $12,500 per drive

Cooling Towers ≥ 10 hp $60 per VFD rated hp

Natural Gas Water Heating

Gas Water Heaters ≤ 50 gallons, 0.67 energy factor or better

$50 per unit

Gas-Fired Water Heaters > 50 gallons $1.00 - $2.00 per MBH

Gas-Fired Booster Water Heaters $17 - $35 per MBH

Gas Fired Tankless Water Heaters $300 per unit

Prescriptive Lighting Retro fit of T12 to T-5 or T-8 Lamps

w/Electronic Ballast in Existing Facilities

$10 per fixture (1-4 lamps)

Replacement of T12 with new T-5 or T-8 Lamps w/Electronic Ballast in

Existing Facilities $25 per fixture (1-4 lamps)

Replacement of incandescent with screw-in PAR 38 or PAR 30 (CFL)

bulb $7 per bulb

T-8 reduced Wattage (28w/25w 4’, 1-4 lamps)

Lamp & ballast replacement $10 per fixture

Hard-Wired Compact Fluorescent $25 - $30 per fixture

Metal Halide w/Pulse Start Including Parking Lot

$25 per fixture

T-5 and T-8 High Bay Fixtures $16 - $200 per fixture

HID ≥ 100w Retrofit with induction lamp, power coupler and generator

(must be 30% less watts/fixture than HID system)

$50 per fixture

HID ≥ 100w Replacement with new HID ≥ 100w

$70 per fixture


Prescriptive Lighting - LED

LED New Exit Sign Fixture Existing Facility < 75 kw Existing Facility > 75 kw

$20 per fixture $10 per fixture

LED Display Case Lighting $30 per display case

LED Shelf-Mtd. Display & Task Lights $15 per linear foot

LED Portable Desk Lamp $20 per fixture

LED Wall-wash Lights $30 per fixture

LED Recessed Down Lights $35 per fixture LED Outdoor Pole/Arm-Mounted Area

and Roadway Luminaries $175 per fixture

LED Outdoor Pole/Arm-Mounted Decorative Luminaries

$175 per fixture

LED Outdoor Wall-Mounted Area Luminaries

$100 per fixture

LED Parking Garage Luminaries $100 per fixture

LED Track or Mono-Point Directional Lighting Fixtures

$50 per fixture

LED High-Bay and Low-Bay Fixtures for Commercial & Industrial Bldgs.

$150 per fixture

LED High-Bay-Aisle Lighting $150 per fixture

LED Bollard Fixtures $50 per fixture

LED Linear Panels (2x2 Troffers only) $100 per fixture

LED Fuel Pump Canopy $100 per fixture

LED Refrigerator/Freezer case lighting replacement of fluorescent in medium

and low temperature display case

$42 per 5 foot $65 per 6 foot


Lighting Controls – Occupancy Sensors

Wall Mounted $20 per control Remote Mounted $35 per control

Daylight Dimmers $25 per fixture

Occupancy Controlled hi-low Fluorescent Controls

$25 per fixture controlled

Lighting Controls – HID or Fluorescent Hi-Bay Controls Occupancy hi-low $75 per fixture controlled Daylight Dimming $75 per fixture controlled

Daylight Dimming - office $50 per fixture controlled

Premium Motors Three-Phase Motors $45 - $700 per motor

Fractional HP Motors Electronic Communicated Motors (replacing shaded pole motors in

refrigerator/freezer cases)

$40 per electronic communicated motor

Other Equipment Incentives

Performance Lighting

$1.00 per watt per SF below program incentive threshold, currently 5% more energy efficient than ASHRAE 90.1-

2007 for New Construction and Complete Renovation

Custom Electric and Gas Equipment Incentives

not prescriptive

Custom Measures

$0.16 KWh and $1.60/Therm of 1st year savings, or a buy down to a 1 year

payback on estimated savings. Minimum required savings of 75,000 KWh or 1,500 Therms and a IRR of at

least 10%. Multi Measures Bonus 15%



APPENDIX C

OMB No. 2060-0347

STATEMENT OF ENERGY PERFORMANCEMiddle School South

Building ID: 3130095 For 12-month Period Ending: November 30, 20111

Date SEP becomes ineligible: N/A Date SEP Generated: May 01, 2012

FacilityMiddle School South220 Ramtown-Greenville RoadHowell, NJ 07731

Facility OwnerHowell Township Board of Education200 Squankum Yellowbrook Road Farmingdale, NJ 07727

Primary Contact for this FacilityN/A

Year Built: 2000Gross Floor Area (ft2): 162,000

Energy Performance Rating2 (1-100) 22

Site Energy Use Summary3

Electricity - Grid Purchase(kBtu) 5,994,697 Natural Gas (kBtu)4 7,288,786 Total Energy (kBtu) 13,283,483

Energy Intensity4 Site (kBtu/ft2/yr) 82 Source (kBtu/ft2/yr) 171 Emissions (based on site energy use) Greenhouse Gas Emissions (MtCO2e/year) 1,237 Electric Distribution Utility Jersey Central Power & Light Co [FirstEnergy Corp] National Median Comparison National Median Site EUI 63 National Median Source EUI 132 % Difference from National Median Source EUI 30% Building Type K-12

School

Stamp of Certifying Professional

Based on the conditions observed at thetime of my visit to this building, I certify that

the information contained within thisstatement is accurate.

Meets Industry Standards5 for Indoor EnvironmentalConditions:Ventilation for Acceptable Indoor Air Quality N/A Acceptable Thermal Environmental Conditions N/A Adequate Illumination N/A

Certifying ProfessionalN/A

Notes: 1. Application for the ENERGY STAR must be submitted to EPA within 4 months of the Period Ending date. Award of the ENERGY STAR is not final until approval is received from EPA.2. The EPA Energy Performance Rating is based on total source energy. A rating of 75 is the minimum to be eligible for the ENERGY STAR.3. Values represent energy consumption, annualized to a 12-month period.4. Values represent energy intensity, annualized to a 12-month period.5. Based on Meeting ASHRAE Standard 62 for ventilation for acceptable indoor air quality, ASHRAE Standard 55 for thermal comfort, and IESNA Lighting Handbook for lighting quality.

The government estimates the average time needed to fill out this form is 6 hours (includes the time for entering energy data, Licensed Professional facility inspection, and notarizing the SEP) andwelcomes suggestions for reducing this level of effort. Send comments (referencing OMB control number) to the Director, Collection Strategies Division, U.S., EPA (2822T), 1200 Pennsylvania Ave.,NW, Washington, D.C. 20460.

EPA Form 5900-16

ENERGY STAR®

Data Checklistfor Commercial Buildings

In order for a building to qualify for the ENERGY STAR, a Professional Engineer (PE) or a Registered Architect (RA) must validate the accuracy of the data underlyingthe building's energy performance rating. This checklist is designed to provide an at-a-glance summary of a property's physical and operating characteristics, as well asits total energy consumption, to assist the PE or RA in double-checking the information that the building owner or operator has entered into Portfolio Manager.

Please complete and sign this checklist and include it with the stamped, signed Statement of Energy Performance.NOTE: You must check each box to indicate that each value is correct, OR include a note.

CRITERION VALUE AS ENTERED INPORTFOLIO MANAGER VERIFICATION QUESTIONS NOTES

Building Name Middle School South Is this the official building name to be displayed inthe ENERGY STAR Registry of LabeledBuildings?

Type K-12 School Is this an accurate description of the space inquestion?

Location 220 Ramtown-GreenvilleRoad, Howell, NJ 07731

Is this address accurate and complete? Correctweather normalization requires an accurate zipcode.

Single Structure Single Facility

Does this SEP represent a single structure? SEPscannot be submitted for multiple-buildingcampuses (with the exception of a hospital, k-12school, hotel and senior care facility) nor can theybe submitted as representing only a portion of abuilding.

School (K-12 School)

CRITERION VALUE AS ENTERED INPORTFOLIO MANAGER VERIFICATION QUESTIONS NOTES

Gross Floor Area 162,000 Sq. Ft.

Does this square footage include all supportingfunctions such as kitchens and break rooms usedby staff, storage areas, administrative areas,elevators, stairwells, atria, vent shafts, etc. Alsonote that existing atriums should only include thebase floor area that it occupies. Interstitial(plenum) space between floors should not beincluded in the total. Finally gross floor area is notthe same as leasable space. Leasable space is asubset of gross floor area.

Open Weekends? No

Is this building normally open at all on theweekends? This includes activities beyond thework conducted by maintenance, cleaning, andsecurity personnel. Weekend activity could includeany time when the space is used for classes,performances or other school or communityactivities. If the building is open on the weekend aspart of the standard schedule during one or moreseasons, the building should select ?yes? for openweekends. The ?yes? response should applywhether the building is open for one or both of theweekend days.

Number of PCs 150 Is this the number of personal computers in theK12 School?

Number of walk-inrefrigeration/freezer

units 2

Is this the total number of commercial walk-in typefreezers and coolers? These units are typicallyfound in storage and receiving areas.

Presence ofcooking facilities Yes

Does this school have a dedicated space in whichfood is prepared and served to students? If theschool has space in which food for students is onlykept warm and/or served to students, or has only agalley that is used by teachers and staff then theanswer is "no".

Percent Cooled 100 % Is this the percentage of the total floor space withinthe facility that is served by mechanical coolingequipment?

Percent Heated 100 % Is this the percentage of the total floor space withinthe facility that is served by mechanical heatingequipment?

Months 10(Optional) Is this school in operation for at least 8 months ofthe year?

Page 1 of 4

High School? No

Is this building a high school (teaching grades 10,11, and/or 12)? If the building teaches to highschool students at all, the user should check 'yes'to 'high school'. For example, if the school teachesto grades K-12 (elementary/middle and highschool), the user should check 'yes' to 'highschool'.

Page 2 of 4

ENERGY STAR®

Data Checklistfor Commercial Buildings

Energy ConsumptionPower Generation Plant or Distribution Utility: Jersey Central Power & Light Co [FirstEnergy Corp]

Fuel Type: Electricity

Meter: Electric (kWh (thousand Watt-hours))Space(s): Entire Facility

Generation Method: Grid Purchase

Start Date End Date Energy Use (kWh (thousand Watt-hours))

10/07/2011 11/06/2011 171,520.00

09/07/2011 10/06/2011 156,800.00

08/07/2011 09/06/2011 154,560.00

07/07/2011 08/06/2011 118,240.00

06/07/2011 07/06/2011 118,240.00

05/07/2011 06/06/2011 206,720.00

04/07/2011 05/06/2011 121,600.00

03/07/2011 04/06/2011 141,440.00

02/07/2011 03/06/2011 119,360.00

01/07/2011 02/06/2011 146,560.00

12/07/2010 01/06/2011 168,320.00

Electric Consumption (kWh (thousand Watt-hours)) 1,623,360.00

Electric Consumption (kBtu (thousand Btu)) 5,538,904.32

Total Electricity (Grid Purchase) Consumption (kBtu (thousand Btu)) 5,538,904.32

Is this the total Electricity (Grid Purchase) consumption at this building including allElectricity meters?

Fuel Type: Natural Gas

Meter: Gas (therms)Space(s): Entire Facility

Start Date End Date Energy Use (therms)

10/07/2011 11/06/2011 4,599.23

09/07/2011 10/06/2011 1,453.11

08/07/2011 09/06/2011 275.22

07/07/2011 08/06/2011 1,091.39

06/07/2011 07/06/2011 2,721.44

05/07/2011 06/06/2011 3,540.12

04/07/2011 05/06/2011 5,816.68

03/07/2011 04/06/2011 8,067.61

02/07/2011 03/06/2011 13,503.97

01/07/2011 02/06/2011 14,685.64

12/07/2010 01/06/2011 11,311.66

Page 3 of 4

Gas Consumption (therms) 67,066.07

Gas Consumption (kBtu (thousand Btu)) 6,706,607.00

Total Natural Gas Consumption (kBtu (thousand Btu)) 6,706,607.00

Is this the total Natural Gas consumption at this building including all Natural Gas meters?

Additional FuelsDo the fuel consumption totals shown above represent the total energy use of this building?Please confirm there are no additional fuels (district energy, generator fuel oil) used in this facility.

On-Site Solar and Wind EnergyDo the fuel consumption totals shown above include all on-site solar and/or wind power located atyour facility? Please confirm that no on-site solar or wind installations have been omitted from thislist. All on-site systems must be reported.

Certifying Professional (When applying for the ENERGY STAR, the Certifying Professional must be the same PE or RA that signed and stamped the SEP.)

Name: _____________________________________________ Date: _____________

Signature: ______________________________________ Signature is required when applying for the ENERGY STAR.

Page 4 of 4

FOR YOUR RECORDS ONLY. DO NOT SUBMIT TO EPA.

Please keep this Facility Summary for your own records; do not submit it to EPA. Only the Statement of Energy Performance(SEP), Data Checklist and Letter of Agreement need to be submitted to EPA when applying for the ENERGY STAR.

FacilityMiddle School South220 Ramtown-Greenville RoadHowell, NJ 07731

Facility OwnerHowell Township Board of Education200 Squankum Yellowbrook Road Farmingdale, NJ 07727

Primary Contact for this FacilityN/A

General InformationMiddle School South

Gross Floor Area Excluding Parking: (ft2) 162,000 Year Built 2000 For 12-month Evaluation Period Ending Date: November 30, 2011

Facility Space Use SummarySchool

Space Type K-12 School

Gross Floor Area (ft2) 162,000

Open Weekends? No

Number of PCs 150

Number of walk-in refrigeration/freezerunits 2

Presence of cooking facilities Yes

Percent Cooled 100

Percent Heated 100

Months o 10

High School? No

School District o Howell

Township

Energy Performance ComparisonEvaluation Periods Comparisons

Performance Metrics Current(Ending Date 11/30/2011)

Baseline(Ending Date 11/30/2011) Rating of 75 Target National Median

Energy Performance Rating 22 22 75 N/A 50

Energy Intensity

Site (kBtu/ft2) 82 82 50 N/A 63

Source (kBtu/ft2) 171 171 103 N/A 132

Energy Cost

$/year $ 337,145.08 $ 337,145.08 $ 203,602.74 N/A $ 260,341.79

$/ft2/year $ 2.08 $ 2.08 $ 1.26 N/A $ 1.61

Greenhouse Gas Emissions

MtCO2e/year 1,237 1,237 747 N/A 955

kgCO2e/ft2/year 8 8 5 N/A 6

More than 50% of your building is defined as K-12 School. Please note that your rating accounts for all of the spaces listed. The National Median column presentsenergy performance data your building would have if your building had a median rating of 50. Notes:o - This attribute is optional.d - A default value has been supplied by Portfolio Manager.

2011Middle School South220 Ramtown-Greenville RoadHowell, NJ 07731

Portfolio Manager Building ID: 3130095

The energy use of this building has been measured and compared to other similar buildings using theEnvironmental Protection Agency’s (EPA’s) Energy Performance Scale of 1–100, with 1 being the least energyefficient and 100 the most energy efficient. For more information, visit energystar.gov/benchmark.

This building’sscore

22

100

Most Efficient

This building uses 171 kBtu per square foot per year.*

*Based on source energy intensity for the 12 month period ending November 2011

Date of certification

Date Generated: 05/01/2012

Statement ofEnergy Performance

1

Least Efficient

50

Median

Buildings with a score of75 or higher may qualifyfor EPA’s ENERGY STAR.

I certify that the information contained within this statement is accurate and in accordance with U.S.Environmental Protection Agency’s measurement standards, found at energystar.gov



APPENDIX D

Appendix DPage 1 of 6

AHUsTag AHU-1-12

Unit Type Custom Indoor Air Handlers

Qty 12

Location Mechanical Rooms

Area Served Building Air Supply

Manufacturer Trane

Model # MCCA

Serial # K98M16---

Cooling Type Chilled Water

Cooling Capacity (MBH) -

Cooling Efficiency (SEER/EER) -

Heating Type Hot Water

Heating Input (MBH) -

Efficiency -

Fuel -

Approx Age 12

ASHRAE Service Life 20

Remaining Life 8

Comments

Note:"N/A" = Not Applicable. "-" = Info Not Available

Howell Township Schools - Middle School South

MAJOR EQUIPMENT LISTConcord Engineering Group


BoilersTag B-1 through 5

Unit Type Modular Copper Tube Boiler

Qty 5

Location Boiler Room

Area Served Building Hot Water Loop

Manufacturer Lochinvar

Model # CHN1800

Serial # K981751,2,3,4,5

Input Capacity (Btu/Hr) 1,800,000

Rated Output Capacity (Btu/Hr) 1,512,000

Approx. Efficiency % 84.0%

Fuel Natural Gas

Approx Age 12


Remaining Life 12

Comments Boilers are in good condition

Note:


"N/A" = Not Applicable. "-" = Info Not Available

Howell Township Schools -Middle School South


ChillerTag CH-1, 2

Unit Type Air Cooled

Qty 2

Location Outside, at grade

Area Served Chilled Water Loop

Manufacturer Trane

Model # RTAA215

Serial # U99A05

Refrigerant R-22

Cooling Capacity (Tons) 155

Cooling Efficiency (KW/Ton) 1.25

Volts / Phase / Hz 460/3/60

Fuel N/A

Chilled Water GPM / ΔT -

Condenser HP / Airflow N/A

Approx Age 12


Remaining Life 8

Comments

Note:





Domestic Water HeatersTag HWH-1

Unit Type Direct Vent, Automatic Storage

Qty 1

Location Boiler Room

Area Served Domestic Hot Water System

Manufacturer PVI

Model # 500-500N

Serial # 019996788

Size (Gallons) 400

Input Capacity (MBH/KW) 400 MBH

Recovery (Gal/Hr) 400 GPH @ 80 degF

Efficiency % 80%

Fuel Natural Gas

Approx Age 12


Remaining Life 12

Comments Based on burner life

Note:





PumpsTag P-1,2,3,4,5 P-6,7 P-8,9

Unit Type In-line, Pipe Mounted Base Mounted, End Suction

Base Mounted, End Suction

Qty 5 2 2

Location Boiler Room Boiler Room Boiler Room

Area Served Boiler Pumps Chiller Pumps Hot Water Supply

Manufacturer Armstrong Taco Taco

Model # - - FE5010

Serial # - - -

Horse Power 1 15 40

Flow - -

Motor Info Emerson Baldor Baldor

Electrical Power 460V, 3Ph 460V, 3Ph 460V, 3Ph

RPM 1775 1765 1780

Motor Efficiency % 90.2% 93.0% 94.5%

Approx Age 12 12 12

ASHRAE Service Life 10 20 20

Remaining Life (2) 8 8

Comments

Note:





PumpsTag

Unit Type

Qty

Location

Area Served

Manufacturer

Model #

Serial #

Horse Power

Flow

Motor Info

Electrical Power

RPM

Motor Efficiency %

Approx Age

ASHRAE Service Life

Remaining Life

Comments

Note:"N/A" = Not Applicable. "-" = Info Not Available

How

P-10,11Base Mounted End

Suction

2

Boiler Room

Building Chilled Water Loop

Taco

-

-

60

-

Baldor

460V, 3Ph

1780

95.0%

12

20

8





APPENDIX E

Investment Grade Lighting Audit APPENDIX E1 of 26

CEG Job #: 9C11056

Project: Howell Twp. LGEA

Bldg. Sq. Ft. 162,000

ECM 1&2: Lighting Upgrade - General & GymEXISTING LIGHTING PROPOSED LIGHTING SAVINGS

CEG Fixture Yearly No. No. Fixture Fixt Total kWh/Yr Yearly No. No. Retro-Unit Watts Total kWh/Yr Yearly Unit Cost Total kW kWh/YrType Location Usage Fixts Lamps Type Watts kW Fixtures $ Cost Fixts Lamps Description Used kW Fixtures $ Cost (INSTALLED) Cost Savings Savings

232.22 Room A213 A 2600 6 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Parabolic Lens 86 0.52 1,341.6 $195.87 6 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 0.43 1123.2 $163.99 $21.00 $126.00 0.08 218.4

232.22 Room A213 A 2600 6 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Parabolic Lens 86 0.52 1,341.6 $195.87 6 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 0.43 1123.2 $163.99 $21.00 $126.00 0.08 218.4

242.22 Room A212 2600 9 42x4, 4 Lamp, 32w 700 Series T8,

Elect. Ballast, Recessed Mnt., Parabolic Lens

107 0.96 2,503.8 $365.55 9 4 Relamp - Sylvania Lamp FO28/841/SS/ECO 98 0.88 2293.2 $334.81 $28.00 $252.00 0.08 210.6

221.34 A209 A Custodian Closet 1200 1 2 1x4, 2 Lamp, 32w T8, Elect. Ballast,

Pendant Mnt., No Lens 58 0.06 69.6 $10.16 1 2 Relamp - Sylvania Lamp FO28/841/SS/ECO 50 0.05 60 $8.76 $14.00 $14.00 0.01 9.6

232.21 Girl's Restroom 2600 3 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Prismatic Lens 86 0.26 670.8 $97.94 3 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 0.22 561.6 $81.99 $21.00 $63.00 0.04 109.2

232.21 Boy's Restroom 2600 3 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Prismatic Lens 86 0.26 670.8 $97.94 3 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 0.22 561.6 $81.99 $21.00 $63.00 0.04 109.2

242.22 Room D202 2600 9 42x4, 4 Lamp, 32w 700 Series T8,






242.22 Prep 202-204 2600 12 42x4, 4 Lamp, 32w 700 Series T8,












242.21 Room D200 A 2600 3 42x4, 4 Lamp, 32w 700 Series T8,

Elect. Ballast, Recessed Mnt., Prismatic Lens

107 0.32 834.6 $121.85 3 4 Relamp - Sylvania Lamp FO28/841/SS/ECO 98 0.29 764.4 $111.60 $28.00 $84.00 0.03 70.2

242.22 Room 213 2600 9 42x4, 4 Lamp, 32w 700 Series T8,



222.21 Stairwell D 3000 9 22x4, 2 Lamp, 32w 700 Series T8,


62 0.56 1,674.0 $244.40 9 2 Relamp - Sylvania Lamp FO28/841/SS/ECO 50 0.45 1350 $197.10 $14.00 $126.00 0.11 324







Middle School South
















232.22 Room A204 2600 4 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Parabolic Lens 86 0.34 894.4 $130.58 4 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 0.29 748.8 $109.32 $21.00 $84.00 0.06 145.6

232.22 Room A203 2600 5 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Parabolic Lens 86 0.43 1,118.0 $163.23 5 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 0.36 936 $136.66 $21.00 $105.00 0.07 182




221.34 Room A208 Storage 1200 6 2 1x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant Mnt., No Lens 58 0.35 417.6 $60.97 6 2 Relamp - Sylvania Lamp

FO28/841/SS/ECO 50 0.30 360 $52.56 $14.00 $84.00 0.05 57.6

221.34 A210 Mechanical 1200 9 2 1x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant Mnt., No Lens 58 0.52 626.4 $91.45 9 2 Relamp - Sylvania Lamp

FO28/841/SS/ECO 50 0.45 540 $78.84 $14.00 $126.00 0.07 86.4

221.34 A212 Storage 1200 8 2 1x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant Mnt., No Lens 58 0.46 556.8 $81.29 8 2 Relamp - Sylvania Lamp

FO28/841/SS/ECO 50 0.40 480 $70.08 $14.00 $112.00 0.06 76.8

232.22 Room A214 2600 6 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Parabolic Lens 86 0.52 1,341.6 $195.87 6 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 0.43 1123.2 $163.99 $21.00 $126.00 0.08 218.4




242.22 Room B202 2600 12 42x4, 4 Lamp, 32w 700 Series T8,



242.21 B202 Storage 1200 4 42x4, 4 Lamp, 32w 700 Series T8,






242.22 Room C202 2600 12 42x4, 4 Lamp, 32w 700 Series T8,






221.34 Workout Room C206 2600 8 2 1x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant Mnt., No Lens 58 0.46 1,206.4 $176.13 8 2 Relamp - Sylvania Lamp

FO28/841/SS/ECO 50 0.40 1040 $151.84 $14.00 $112.00 0.06 166.4

221.34 C208 Mechanical 1200 4 2 1x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant Mnt., No Lens 58 0.23 278.4 $40.65 4 2 Relamp - Sylvania Lamp

FO28/841/SS/ECO 50 0.20 240 $35.04 $14.00 $56.00 0.03 38.4

221.34 C210 Storage 1200 4 2 1x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant Mnt., No Lens 58 0.23 278.4 $40.65 4 2 Relamp - Sylvania Lamp

FO28/841/SS/ECO 50 0.20 240 $35.04 $14.00 $56.00 0.03 38.4







232.22 Room C214 2600 3 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Parabolic Lens 86 0.26 670.8 $97.94 3 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 0.22 561.6 $81.99 $21.00 $63.00 0.04 109.2



62 0.25 644.8 $94.14 4 2 Relamp - Sylvania Lamp FO28/841/SS/ECO 50 0.20 520 $75.92 $14.00 $56.00 0.05 124.8




232.22 Room C219 2600 5 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Parabolic Lens 86 0.43 1,118.0 $163.23 5 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 0.36 936 $136.66 $21.00 $105.00 0.07 182

242.21 Boy's Restroom 2600 3 42x4, 4 Lamp, 32w 700 Series T8,



242.21 Girl's Restroom 2600 3 42x4, 4 Lamp, 32w 700 Series T8,



242.22 Room E201 2600 9 42x4, 4 Lamp, 32w 700 Series T8,









242.22 Room E205 A 2600 6 42x4, 4 Lamp, 32w 700 Series T8,









222.21 Stairwell E 3000 9 22x4, 2 Lamp, 32w 700 Series T8,






242.21 Room E200 A Storage 1200 3 4

2x4, 4 Lamp, 32w 700 Series T8, Elect. Ballast, Recessed Mnt.,

Prismatic Lens107 0.32 385.2 $56.24 3 4 Relamp - Sylvania Lamp

FO28/841/SS/ECO 98 0.29 352.8 $51.51 $28.00 $84.00 0.03 32.4































222.21 Stairwell C 3000 10 22x4, 2 Lamp, 32w 700 Series T8,


















222.21 Stairwell A 3000 10 22x4, 2 Lamp, 32w 700 Series T8,









221.34 Custodian Closet 1200 6 2 1x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant Mnt., No Lens 58 0.35 417.6 $60.97 6 2 Relamp - Sylvania Lamp

FO28/841/SS/ECO 50 0.30 360 $52.56 $14.00 $84.00 0.05 57.6

















































232.22 Room D103 2600 5 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Parabolic Lens 86 0.43 1,118.0 $163.23 5 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 0.36 936 $136.66 $21.00 $105.00 0.07 182

232.22 Room D101 2600 8 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Parabolic Lens 86 0.69 1,788.8 $261.16 8 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 0.58 1497.6 $218.65 $21.00 $168.00 0.11 291.2




221.34 Room A102 2600 8 2 1x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant Mnt., No Lens 58 0.46 1,206.4 $176.13 8 2 Relamp - Sylvania Lamp

FO28/841/SS/ECO 50 0.40 1040 $151.84 $14.00 $112.00 0.06 166.4

232.21 Kitchen 2600 25 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Prismatic Lens 86 2.15 5,590.0 $816.14 25 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 1.80 4680 $683.28 $21.00 $525.00 0.35 910

617 Kitchen Hood 1800 6 1 Hood Light w/Globe & Cage, 100w A Lamp 100 0.60 1,080.0 $157.68 6 1 26w CFL Lamp 26 0.16 280.8 $41.00 $20.00 $120.00 0.44 799.2

242.22 Faculty Dining 2600 7 42x4, 4 Lamp, 32w 700 Series T8,



222.21 Faculty Dining Restrooms 12200 2 2


Prismatic Lens62 0.12 1,512.8 $220.87 2 2 Relamp - Sylvania Lamp

FO28/841/SS/ECO 50 0.10 1220 $178.12 $14.00 $28.00 0.02 292.8

770 Cafeteria 2600 24 1 2x2 Recessed 400w MH, Prismatic Lens 465 11.16 29,016.0 $4,236.34 24 1

93 Watt LED Replacement Lamp, Nue-Tech Model

4293/yoke/mogul adaptor/120-277V Driver

93 2.23 5803.2 $847.27 $650.00 $15,600.00 8.93 23212.8

560 Cafeteria 2600 24 1 Recessed Down Light, 26w Quad PL Lamp 26 0.62 1,622.4 $236.87 24 0 No Change 0 0.00 0 $0.00 $0.00 $0.00 0.00 0




221.31 Stage 1200 27 21x4, 2 Lamp, 32w 700 Series T8,

Elect. Ballast, Pendant Mnt., Prismatic Lens

62 1.67 2,008.8 $293.28 27 2 Relamp - Sylvania Lamp FO28/841/SS/ECO 50 1.35 1620 $236.52 $14.00 $378.00 0.32 388.8

560 Café Entrance / Lobby 3000 14 1 Recessed Down Light, 26w Quad PL

Lamp 26 0.36 1,092.0 $159.43 14 0 No Change 0 0.00 0 $0.00 $0.00 $0.00 0.00 0

222.21 Café Entrance / Lobby 3000 2 2



FO28/841/SS/ECO 50 0.10 300 $43.80 $14.00 $28.00 0.02 72




2 Room A104 2600 16 2 2x2 2 Lamp 40w Biax Lamp 88 1.41 3,660.8 $534.48 16 0 No Change 0 0.00 0 $0.00 $0.00 $0.00 0.00 0

2 Room A114 2600 12 2 2x2 2 Lamp 40w Biax Lamp 88 1.06 2,745.6 $400.86 12 0 No Change 0 0.00 0 $0.00 $0.00 $0.00 0.00 0




232.22 Library 2600 62 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Parabolic Lens 86 5.33 13,863.2 $2,024.03 62 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 4.46 11606.4 $1,694.53 $21.00 $1,302.00 0.87 2256.8

221.22 Library 2600 22 21x4, 2 Lamp, 32w 700 Series T8,


62 1.36 3,546.4 $517.77 22 2 Relamp - Sylvania Lamp FO28/841/SS/ECO 50 1.10 2860 $417.56 $14.00 $308.00 0.26 686.4

232.22 Room B106 2600 12 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Parabolic Lens 86 1.03 2,683.2 $391.75 12 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 0.86 2246.4 $327.97 $21.00 $252.00 0.17 436.8

232.22 Room C102 2600 12 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Parabolic Lens 86 1.03 2,683.2 $391.75 12 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 0.86 2246.4 $327.97 $21.00 $252.00 0.17 436.8

769 Gym 2600 25 1 400w MH, Clear Lens 465 11.63 30,225.0 $4,412.85 25 1



93 2.33 6045 $882.57 $650.00 $16,250.00 9.30 24180

222.21 Girl's Lockers 2600 10 22x4, 2 Lamp, 32w 700 Series T8,



222.21 Boy's Lockers 2600 10 22x4, 2 Lamp, 32w 700 Series T8,



222.21 PE Office 2600 2 22x4, 2 Lamp, 32w 700 Series T8,















232.22 Room E101 2600 8 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Parabolic Lens 86 0.69 1,788.8 $261.16 8 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 0.58 1497.6 $218.65 $21.00 $168.00 0.11 291.2




232.22 Room E103 2600 5 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Parabolic Lens 86 0.43 1,118.0 $163.23 5 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 0.36 936 $136.66 $21.00 $105.00 0.07 182








































221.34 Custodian Closet 1200 2 2 1x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant Mnt., No Lens 58 0.12 139.2 $20.32 2 2 Relamp - Sylvania Lamp

FO28/841/SS/ECO 50 0.10 120 $17.52 $14.00 $28.00 0.02 19.2










221.34 C101 Storage 1200 4 2 1x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant Mnt., No Lens 58 0.23 278.4 $40.65 4 2 Relamp - Sylvania Lamp

FO28/841/SS/ECO 50 0.20 240 $35.04 $14.00 $56.00 0.03 38.4







221.34 Custodian Closet B100 B 1200 1 2 1x4, 2 Lamp, 32w T8, Elect. Ballast,

Pendant Mnt., No Lens 58 0.06 69.6 $10.16 1 2 Relamp - Sylvania Lamp FO28/841/SS/ECO 50 0.05 60 $8.76 $14.00 $14.00 0.01 9.6

745 Front Lobby 3000 4 1 250w MH Down Light 295 1.18 3,540.0 $516.84 4 1



73 0.29 876 $127.90 $650.00 $2,600.00 0.89 2664

221.47 Front Lobby 3000 8 2 1x4, 2 Lamp, 32w T8, Elect. Ballast, Wall Mnt., Indirect 58 0.46 1,392.0 $203.23 8 2 Relamp - Sylvania Lamp

FO28/841/SS/ECO 50 0.40 1200 $175.20 $14.00 $112.00 0.06 192

242.21 Nurse 2600 12 42x4, 4 Lamp, 32w 700 Series T8,



232.22 Main Office 2600 11 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Parabolic Lens 86 0.95 2,459.6 $359.10 11 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 0.79 2059.2 $300.64 $21.00 $231.00 0.15 400.4

232.22 Work Room 2600 4 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Parabolic Lens 86 0.34 894.4 $130.58 4 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 0.29 748.8 $109.32 $21.00 $84.00 0.06 145.6

232.22 Principal's Office 2600 4 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Parabolic Lens 86 0.34 894.4 $130.58 4 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 0.29 748.8 $109.32 $21.00 $84.00 0.06 145.6

232.22 Data Processing 2600 4 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Parabolic Lens 86 0.34 894.4 $130.58 4 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 0.29 748.8 $109.32 $21.00 $84.00 0.06 145.6

232.22 Conference Room 2600 6 3 2x4, 3 Lamp, 32w T8, Elect. Ballast, Recessed Mnt., Parabolic Lens 86 0.52 1,341.6 $195.87 6 3 Relamp - Sylvania Lamp

FO28/841/SS/ECO 72 0.43 1123.2 $163.99 $21.00 $126.00 0.08 218.4

242.21 Main Office Restroom 2600 1 4



FO28/841/SS/ECO 98 0.10 254.8 $37.20 $28.00 $28.00 0.01 23.4

222.21 Corridors 3000 177 22x4, 2 Lamp, 32w 700 Series T8,


62 10.97 32,922.0 $4,806.61 177 2 Relamp - Sylvania Lamp FO28/841/SS/ECO 50 8.85 26550 $3,876.30 $14.00 $2,478.00 2.12 6372

227.211 Corridors 3000 14 2 2x2, 2 Lamp, 17w T8, Elect. Ballast, Recessed Mnt., Prismatic Lens 34 0.48 1,428.0 $208.49 14 0 No Change 0 0.00 0 $0.00 $0.00 $0.00 0.00 0

Totals 1,268 492 386,386 $56,412 1,459 488 111.4 289,006 $42,195 $64,943 33.3 86,832

APPENDIX E17 of 26

CEG Job #: 9C11056Project: Howell Twp. LGEA KWH COST: $0.146

Address: 200 Squankum Yellowbrook RoadHowell, NJ 07731

Building SF:

ECM 3: Lighting Controls

EXISTING LIGHTING PROPOSED LIGHTING CONTROLS SAVINGSCEG Fixture Yearly No. No. Fixture Fixt Total kWh/Yr Yearly No. No. Controls Watts Total Reduction kWh/Yr Yearly Unit Cost Total kW kWh/Yr Yearly Yearly SimpleType Location Usage Fixts Lamps Type Watts kW Fixtures $ Cost Fixts Cont. Description Used kW (%) Fixtures $ Cost (INSTALLED) Cost Savings Savings $ Savings Payback

232.22 Room A213 A 2600 6 32x4, 3 Lamp, 32w T8,


86 0.52 1341.6 $195.87 6 1Dual Technology

Occupancy Sensor - Remote Mnt.

86 0.41 20% 1073.28 $156.70 $300.00 $300.00 0.10 268.32 $39.17 7.66

232.22 Room A213 A 2600 6 32x4, 3 Lamp, 32w T8,


86 0.52 1341.6 $195.87 6 1Dual Technology


86 0.41 20% 1073.28 $156.70 $300.00 $300.00 0.10 268.32 $39.17 7.66

242.22 Room A212 2600 9 4

2x4, 4 Lamp, 32w 700 Series T8, Elect. Ballast, Recessed Mnt., Parabolic

Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

221.34 A209 A Custodian Closet 1200 1 21x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant

Mnt., No Lens58 0.06 69.6 $10.16 1 0 No Change 58 0.06 0% 69.6 $10.16 $0.00 $0.00 0.00 0 $0.00 0.00

232.21 Girl's Restroom 2600 3 32x4, 3 Lamp, 32w T8,


86 0.26 670.8 $97.94 3 1Dual Technology

Occupancy Sensor - Switch Mnt.

86 0.21 20% 536.64 $78.35 $150.00 $150.00 0.05 134.16 $19.59 7.66

232.21 Boy's Restroom 2600 3 32x4, 3 Lamp, 32w T8,


86 0.26 670.8 $97.94 3 1Dual Technology


86 0.21 20% 536.64 $78.35 $150.00 $150.00 0.05 134.16 $19.59 7.66

242.22 Room D202 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room D204 2600 12 4


Lens

107 1.28 3338.4 $487.41 12 1Dual Technology


107 1.03 20% 2670.72 $389.93 $300.00 $300.00 0.26 667.68 $97.48 3.08

242.22 Prep 202-204 2600 12 4


Lens

107 1.28 3338.4 $487.41 12 1Dual Technology


107 1.03 20% 2670.72 $389.93 $300.00 $300.00 0.26 667.68 $97.48 3.08

242.22 Room D210 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room D212 2600 6 4


Lens

107 0.64 1669.2 $243.70 6 1Dual Technology


107 0.51 20% 1335.36 $194.96 $300.00 $300.00 0.13 333.84 $48.74 6.16

242.22 Room D124 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.21 Room D200 A 2600 3 4

2x4, 4 Lamp, 32w 700 Series T8, Elect. Ballast, Recessed Mnt., Prismatic

Lens

107 0.32 834.6 $121.85 3 1Dual Technology


107 0.26 20% 667.68 $97.48 $150.00 $150.00 0.06 166.92 $24.37 6.16

242.22 Room 213 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

222.21 Stairwell D 3000 9 2


Lens

62 0.56 1674 $244.40 9 0 No Change 62 0.56 0% 1674 $244.40 $0.00 $0.00 0.00 0 $0.00 0.00

162,000

Middle School South

APPENDIX E18 of 26



242.22 Room D209 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room D207 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room D205 A 2600 6 4


Lens

107 0.64 1669.2 $243.70 6 1Dual Technology


107 0.51 20% 1335.36 $194.96 $300.00 $300.00 0.13 333.84 $48.74 6.16

242.22 Room D205 2600 6 4


Lens

107 0.64 1669.2 $243.70 6 1Dual Technology


107 0.51 20% 1335.36 $194.96 $300.00 $300.00 0.13 333.84 $48.74 6.16

242.22 Room D203 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room D201 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

232.22 Room A204 2600 4 32x4, 3 Lamp, 32w T8,


86 0.34 894.4 $130.58 4 1Dual Technology


86 0.28 20% 715.52 $104.47 $150.00 $150.00 0.07 178.88 $26.12 5.74

232.22 Room A203 2600 5 32x4, 3 Lamp, 32w T8,


86 0.43 1118 $163.23 5 1Dual Technology


86 0.34 20% 894.4 $130.58 $150.00 $150.00 0.09 223.6 $32.65 4.59

242.22 Room A206 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

221.34 Room A208 Storage 1200 6 21x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant

Mnt., No Lens58 0.35 417.6 $60.97 6 1

Dual Technology Occupancy Sensor -

Switch Mnt.58 0.28 20% 334.08 $48.78 $150.00 $150.00 0.07 83.52 $12.19 12.30

221.34 A210 Mechanical 1200 9 21x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant

Mnt., No Lens58 0.52 626.4 $91.45 9 1


Switch Mnt.58 0.42 20% 501.12 $73.16 $150.00 $150.00 0.10 125.28 $18.29 8.20

221.34 A212 Storage 1200 8 21x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant

Mnt., No Lens58 0.46 556.8 $81.29 8 1


Switch Mnt.58 0.37 20% 445.44 $65.03 $150.00 $150.00 0.09 111.36 $16.26 9.23

232.22 Room A214 2600 6 32x4, 3 Lamp, 32w T8,


86 0.52 1341.6 $195.87 6 1Dual Technology


86 0.41 20% 1073.28 $156.70 $300.00 $300.00 0.10 268.32 $39.17 7.66

242.22 Room A216 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.58 40% 1502.28 $219.33 $300.00 $300.00 0.39 1001.52 $146.22 2.05

242.22 Room B202 2600 12 4


Lens

107 1.28 3338.4 $487.41 12 1Dual Technology


107 1.03 20% 2670.72 $389.93 $300.00 $300.00 0.26 667.68 $97.48 3.08

242.21 B202 Storage 1200 4 4


Lens

107 0.43 513.6 $74.99 4 1Dual Technology


107 0.34 20% 410.88 $59.99 $150.00 $150.00 0.09 102.72 $15.00 10.00

APPENDIX E19 of 26



242.22 Room B206 2600 12 4


Lens

107 1.28 3338.4 $487.41 12 1Dual Technology


107 1.03 20% 2670.72 $389.93 $300.00 $300.00 0.26 667.68 $97.48 3.08

242.22 Room C202 2600 12 4


Lens

107 1.28 3338.4 $487.41 12 1Dual Technology


107 1.03 20% 2670.72 $389.93 $300.00 $300.00 0.26 667.68 $97.48 3.08

242.22 Room C204 2600 6 4


Lens

107 0.64 1669.2 $243.70 6 1Dual Technology


107 0.51 20% 1335.36 $194.96 $300.00 $300.00 0.13 333.84 $48.74 6.16

221.34 Workout Room C206 2600 8 21x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant

Mnt., No Lens58 0.46 1206.4 $176.13 8 1


Remote Mnt.58 0.37 20% 965.12 $140.91 $300.00 $300.00 0.09 241.28 $35.23 8.52

221.34 C208 Mechanical 1200 4 21x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant

Mnt., No Lens58 0.23 278.4 $40.65 4 1


Switch Mnt.58 0.19 20% 222.72 $32.52 $150.00 $150.00 0.05 55.68 $8.13 18.45

221.34 C210 Storage 1200 4 21x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant

Mnt., No Lens58 0.23 278.4 $40.65 4 1


Switch Mnt.58 0.19 20% 222.72 $32.52 $150.00 $150.00 0.05 55.68 $8.13 18.45

242.22 Room C212 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

232.22 Room C214 2600 3 32x4, 3 Lamp, 32w T8,


86 0.26 670.8 $97.94 3 1Dual Technology


86 0.21 20% 536.64 $78.35 $150.00 $150.00 0.05 134.16 $19.59 7.66

222.22 Room C216 2600 4 2


Lens

62 0.25 644.8 $94.14 4 1Dual Technology


62 0.20 20% 515.84 $75.31 $150.00 $150.00 0.05 128.96 $18.83 7.97

222.22 Room C218 2600 4 2


Lens

62 0.25 644.8 $94.14 4 1Dual Technology


62 0.20 20% 515.84 $75.31 $150.00 $150.00 0.05 128.96 $18.83 7.97

232.22 Room C219 2600 5 32x4, 3 Lamp, 32w T8,


86 0.43 1118 $163.23 5 1Dual Technology


86 0.34 20% 894.4 $130.58 $150.00 $150.00 0.09 223.6 $32.65 4.59

242.21 Boy's Restroom 2600 3 4


Lens

107 0.32 834.6 $121.85 3 1Dual Technology


107 0.26 20% 667.68 $97.48 $150.00 $150.00 0.06 166.92 $24.37 6.16

242.21 Girl's Restroom 2600 3 4


Lens

107 0.32 834.6 $121.85 3 1Dual Technology


107 0.26 20% 667.68 $97.48 $150.00 $150.00 0.06 166.92 $24.37 6.16

242.22 Room E201 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room E203 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room E205 2600 6 4


Lens

107 0.64 1669.2 $243.70 6 1Dual Technology


107 0.51 20% 1335.36 $194.96 $300.00 $300.00 0.13 333.84 $48.74 6.16

APPENDIX E20 of 26



242.22 Room E205 A 2600 6 4


Lens

107 0.64 1669.2 $243.70 6 1Dual Technology


107 0.51 20% 1335.36 $194.96 $300.00 $300.00 0.13 333.84 $48.74 6.16

242.22 Room E207 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room E209 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

222.21 Stairwell E 3000 9 2


Lens

62 0.56 1674 $244.40 9 0 No Change 62 0.56 0% 1674 $244.40 $0.00 $0.00 0.00 0 $0.00 0.00

242.22 Room E213 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.21 Room E200 A Storage 1200 3 4


Lens

107 0.32 385.2 $56.24 3 1Dual Technology


107 0.26 20% 308.16 $44.99 $150.00 $150.00 0.06 77.04 $11.25 13.34

242.22 Room E214 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room E212 2600 6 4


Lens

107 0.64 1669.2 $243.70 6 1Dual Technology


107 0.51 20% 1335.36 $194.96 $150.00 $150.00 0.13 333.84 $48.74 3.08

242.22 Room E210 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room E208 2600 12 4


Lens

107 1.28 3338.4 $487.41 12 1Dual Technology


107 1.03 20% 2670.72 $389.93 $300.00 $300.00 0.26 667.68 $97.48 3.08

242.22 Room E204 2600 12 4


Lens

107 1.28 3338.4 $487.41 12 1Dual Technology


107 1.03 20% 2670.72 $389.93 $300.00 $300.00 0.26 667.68 $97.48 3.08

242.22 Room E202 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room C209 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room C207 2600 6 4


Lens

107 0.64 1669.2 $243.70 6 1Dual Technology


107 0.51 20% 1335.36 $194.96 $150.00 $150.00 0.13 333.84 $48.74 3.08

242.22 Room C205 2600 6 4


Lens

107 0.64 1669.2 $243.70 6 1Dual Technology


107 0.51 20% 1335.36 $194.96 $150.00 $150.00 0.13 333.84 $48.74 3.08

222.21 Stairwell C 3000 10 2


Lens

62 0.62 1860 $271.56 10 0 No Change 62 0.62 0% 1860 $271.56 $0.00 $0.00 0.00 0 $0.00 0.00

APPENDIX E21 of 26



242.22 Room C201 2600 12 4


Lens

107 1.28 3338.4 $487.41 12 1Dual Technology


107 1.03 20% 2670.72 $389.93 $300.00 $300.00 0.26 667.68 $97.48 3.08

242.22 Room B205 2600 12 4


Lens

107 1.28 3338.4 $487.41 12 1Dual Technology


107 1.03 20% 2670.72 $389.93 $300.00 $300.00 0.26 667.68 $97.48 3.08

242.22 Prep 201-205 2600 3 4


Lens

107 0.32 834.6 $121.85 3 1Dual Technology


107 0.26 20% 667.68 $97.48 $150.00 $150.00 0.06 166.92 $24.37 6.16

242.22 Room B201 2600 15 4


Lens

107 1.61 4173 $609.26 15 1Dual Technology


107 1.28 20% 3338.4 $487.41 $300.00 $300.00 0.32 834.6 $121.85 2.46

242.22 Room A217 2600 12 4


Lens

107 1.28 3338.4 $487.41 12 1Dual Technology


107 1.03 20% 2670.72 $389.93 $300.00 $300.00 0.26 667.68 $97.48 3.08

222.21 Stairwell A 3000 10 2


Lens

62 0.62 1860 $271.56 10 0 No Change 62 0.62 0% 1860 $271.56 $0.00 $0.00 0.00 0 $0.00 0.00

242.22 Room A113 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room A111 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

221.34 Custodian Closet 1200 6 21x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant

Mnt., No Lens58 0.35 417.6 $60.97 6 1


Switch Mnt.58 0.28 20% 334.08 $48.78 $150.00 $150.00 0.07 83.52 $12.19 12.30



Lens

107 0.32 834.6 $121.85 3 1Dual Technology


107 0.26 20% 667.68 $97.48 $150.00 $150.00 0.06 166.92 $24.37 6.16



Lens

107 0.32 834.6 $121.85 3 1Dual Technology


107 0.26 20% 667.68 $97.48 $150.00 $150.00 0.06 166.92 $24.37 6.16

242.22 Room D102 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room D104 2600 12 4


Lens

107 1.28 3338.4 $487.41 12 1Dual Technology


107 1.03 20% 2670.72 $389.93 $300.00 $300.00 0.26 667.68 $97.48 3.08

242.22 Room D108 2600 12 4


Lens

107 1.28 3338.4 $487.41 12 1Dual Technology


107 1.03 20% 2670.72 $389.93 $300.00 $300.00 0.26 667.68 $97.48 3.08

242.22 Prep 104-108 2600 4 4


Lens

107 0.43 1112.8 $162.47 4 1Dual Technology


107 0.34 20% 890.24 $129.98 $150.00 $150.00 0.09 222.56 $32.49 4.62

242.22 Room D110 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

APPENDIX E22 of 26



242.22 Room D112 2600 6 4


Lens

107 0.64 1669.2 $243.70 6 1Dual Technology


107 0.51 20% 1335.36 $194.96 $300.00 $300.00 0.13 333.84 $48.74 6.16

242.22 Room D114 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room D115 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room D111 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room D109 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room D107 A 2600 6 4


Lens

107 0.64 1669.2 $243.70 6 1Dual Technology


107 0.51 20% 1335.36 $194.96 $300.00 $300.00 0.13 333.84 $48.74 6.16

242.22 Room D107 2600 6 4


Lens

107 0.64 1669.2 $243.70 6 1Dual Technology


107 0.51 20% 1335.36 $194.96 $300.00 $300.00 0.13 333.84 $48.74 6.16

242.22 Room D105 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

232.22 Room D103 2600 5 32x4, 3 Lamp, 32w T8,


86 0.43 1118 $163.23 5 1Dual Technology


86 0.34 20% 894.4 $130.58 $150.00 $150.00 0.09 223.6 $32.65 4.59

232.22 Room D101 2600 8 32x4, 3 Lamp, 32w T8,


86 0.69 1788.8 $261.16 8 1Dual Technology


86 0.55 20% 1431.04 $208.93 $300.00 $300.00 0.14 357.76 $52.23 5.74

242.22 Room A101 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

221.34 Room A102 2600 8 21x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant

Mnt., No Lens58 0.46 1206.4 $176.13 8 1


Remote Mnt.58 0.37 20% 965.12 $140.91 $300.00 $300.00 0.09 241.28 $35.23 8.52

232.21 Kitchen 2600 25 32x4, 3 Lamp, 32w T8,


86 2.15 5590 $816.14 25 2Dual Technology


86 1.72 20% 4472 $652.91 $300.00 $600.00 0.43 1118 $163.23 3.68

617 Kitchen Hood 1800 6 1 Hood Light w/Globe & Cage, 100w A Lamp 100 0.60 1080 $157.68 6 0 No Change 100 0.60 0% 1080 $157.68 $0.00 $0.00 0.00 0 $0.00 0.00

242.22 Faculty Dining 2600 7 4


Lens

107 0.75 1947.4 $284.32 7 1Dual Technology


107 0.60 20% 1557.92 $227.46 $300.00 $300.00 0.15 389.48 $56.86 5.28

222.21 Faculty Dining Restrooms 12200 2 2


Lens

62 0.12 1512.8 $220.87 2 0 No Change 62 0.12 0% 1512.8 $220.87 $0.00 $0.00 0.00 0 $0.00 0.00

APPENDIX E23 of 26



770 Cafeteria 2600 24 1 2x2 Recessed 400w MH, Prismatic Lens 465 11.16 29016 $4,236.34 24 1


Remote Mnt.465 8.93 20% 23212.8 $3,389.07 $300.00 $300.00 2.23 5803.2 $847.27 0.35

560 Cafeteria 2600 24 1 Recessed Down Light, 26w Quad PL Lamp 26 0.62 1622.4 $236.87 24 1


Remote Mnt.26 0.50 20% 1297.92 $189.50 $300.00 $300.00 0.12 324.48 $47.37 6.33

221.31 Stage 1200 27 2

1x4, 2 Lamp, 32w 700 Series T8, Elect. Ballast, Pendant Mnt., Prismatic

Lens

62 1.67 2008.8 $293.28 27 0 No Change 62 1.67 0% 2008.8 $293.28 $0.00 $0.00 0.00 0 $0.00 0.00

560 Café Entrance / Lobby 3000 14 1 Recessed Down Light, 26w Quad PL Lamp 26 0.36 1092 $159.43 14 0 No Change 26 0.36 0% 1092 $159.43 $0.00 $0.00 0.00 0 $0.00 0.00

222.21 Café Entrance / Lobby 3000 2 2


Lens

62 0.12 372 $54.31 2 0 No Change 62 0.12 0% 372 $54.31 $0.00 $0.00 0.00 0 $0.00 0.00

242.22 Room A118 2600 12 4


Lens

107 1.28 3338.4 $487.41 12 1Dual Technology


107 1.03 20% 2670.72 $389.93 $300.00 $300.00 0.26 667.68 $97.48 3.08

2 Room A104 2600 16 2 2x2 2 Lamp 40w Biax Lamp 88 1.41 3660.8 $534.48 16 1


Remote Mnt.88 1.13 20% 2928.64 $427.58 $300.00 $300.00 0.28 732.16 $106.90 2.81

2 Room A114 2600 12 2 2x2 2 Lamp 40w Biax Lamp 88 1.06 2745.6 $400.86 12 1


Remote Mnt.88 0.84 20% 2196.48 $320.69 $300.00 $300.00 0.21 549.12 $80.17 3.74

242.22 Room B102 2600 4 4


Lens

107 0.43 1112.8 $162.47 4 1Dual Technology


107 0.34 20% 890.24 $129.98 $150.00 $150.00 0.09 222.56 $32.49 4.62

232.22 Library 2600 62 32x4, 3 Lamp, 32w T8,


86 5.33 13863.2 $2,024.03 62 2

Dual Tech. Occupancy Sensor w/2 Pole

Powerpack - Remote Mnt. 86 4.27 20% 11090.56 $1,619.22 $450.00 $900.00 1.07 2772.64 $404.81 2.22

221.22 Library 2600 22 2


Lens

62 1.36 3546.4 $517.77 22 1

Dual Tech. Occupancy Sensor w/2 Pole

Powerpack - Remote Mnt. 62 1.09 20% 2837.12 $414.22 $450.00 $450.00 0.27 709.28 $103.55 4.35

232.22 Room B106 2600 12 32x4, 3 Lamp, 32w T8,


86 1.03 2683.2 $391.75 12 1Dual Technology


86 0.83 20% 2146.56 $313.40 $300.00 $300.00 0.21 536.64 $78.35 3.83

232.22 Room C102 2600 12 32x4, 3 Lamp, 32w T8,


86 1.03 2683.2 $391.75 12 1Dual Technology


86 0.83 20% 2146.56 $313.40 $300.00 $300.00 0.21 536.64 $78.35 3.83

769 Gym 2600 25 1 400w MH, Clear Lens 465 11.63 30225 $4,412.85 25 2Dual Technology


465 9.30 20% 24180 $3,530.28 $300.00 $600.00 2.33 6045 $882.57 0.68

222.21 Girl's Lockers 2600 10 2


Lens

62 0.62 1612 $235.35 10 1Dual Technology


62 0.50 20% 1289.6 $188.28 $300.00 $300.00 0.12 322.4 $47.07 6.37

222.21 Boy's Lockers 2600 10 2


Lens

62 0.62 1612 $235.35 10 1Dual Technology


62 0.50 20% 1289.6 $188.28 $300.00 $300.00 0.12 322.4 $47.07 6.37

APPENDIX E24 of 26



222.21 PE Office 2600 2 2


Lens

62 0.12 322.4 $47.07 2 0 No Change 62 0.12 0% 322.4 $47.07 $0.00 $0.00 0.00 0 $0.00 0.00

242.22 Room C112 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room C114 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10



Lens

107 0.32 834.6 $121.85 3 1Dual Technology


107 0.26 20% 667.68 $97.48 $150.00 $150.00 0.06 166.92 $24.37 6.16



Lens

107 0.32 834.6 $121.85 3 1Dual Technology


107 0.26 20% 667.68 $97.48 $150.00 $150.00 0.06 166.92 $24.37 6.16

232.22 Room E101 2600 8 32x4, 3 Lamp, 32w T8,


86 0.69 1788.8 $261.16 8 1Dual Technology


86 0.55 20% 1431.04 $208.93 $300.00 $300.00 0.14 357.76 $52.23 5.74

232.22 Room E103 2600 5 32x4, 3 Lamp, 32w T8,


86 0.43 1118 $163.23 5 1Dual Technology


86 0.34 20% 894.4 $130.58 $150.00 $150.00 0.09 223.6 $32.65 4.59

242.22 Room E105 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room E107 2600 6 4


Lens

107 0.64 1669.2 $243.70 6 1Dual Technology


107 0.51 20% 1335.36 $194.96 $300.00 $300.00 0.13 333.84 $48.74 6.16

242.22 Room E107 A 2600 6 4


Lens

107 0.64 1669.2 $243.70 6 1Dual Technology


107 0.51 20% 1335.36 $194.96 $300.00 $300.00 0.13 333.84 $48.74 6.16

242.22 Room E109 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room E111 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room E115 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.21 Room E100 A 2600 3 4


Lens

107 0.32 834.6 $121.85 3 1Dual Technology


107 0.26 20% 667.68 $97.48 $150.00 $150.00 0.06 166.92 $24.37 6.16

242.22 Room E114 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room E112 2600 6 4


Lens

107 0.64 1669.2 $243.70 6 1Dual Technology


107 0.51 20% 1335.36 $194.96 $300.00 $300.00 0.13 333.84 $48.74 6.16

APPENDIX E25 of 26



242.22 Room E110 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room E108 2600 12 4


Lens

107 1.28 3338.4 $487.41 12 1Dual Technology


107 1.03 20% 2670.72 $389.93 $300.00 $300.00 0.26 667.68 $97.48 3.08

242.22 Room E104 2600 12 4


Lens

107 1.28 3338.4 $487.41 12 1Dual Technology


107 1.03 20% 2670.72 $389.93 $300.00 $300.00 0.26 667.68 $97.48 3.08

242.22 Room E102 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

221.34 Custodian Closet 1200 2 21x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant


242.22 Room C109 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room C107 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

242.22 Room C103 2600 9 4


Lens

107 0.96 2503.8 $365.55 9 1Dual Technology


107 0.77 20% 2003.04 $292.44 $300.00 $300.00 0.19 500.76 $73.11 4.10

221.34 C101 Storage 1200 4 21x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant

Mnt., No Lens58 0.23 278.4 $40.65 4 1


Switch Mnt.58 0.19 20% 222.72 $32.52 $150.00 $150.00 0.05 55.68 $8.13 18.45

242.22 Room B107 2600 12 4


Lens

107 1.28 3338.4 $487.41 12 1Dual Technology


107 1.03 20% 2670.72 $389.93 $300.00 $300.00 0.26 667.68 $97.48 3.08

221.34 Custodian Closet B100 B 1200 1 21x4, 2 Lamp, 32w T8, Elect. Ballast, Pendant


745 Front Lobby 3000 4 1 250w MH Down Light 295 1.18 3540 $516.84 4 0 No Change 295 1.18 0% 3540 $516.84 $0.00 $0.00 0.00 0 $0.00 0.00

221.47 Front Lobby 3000 8 21x4, 2 Lamp, 32w T8,

Elect. Ballast, Wall Mnt., Indirect

58 0.46 1392 $203.23 8 0 No Change 58 0.46 0% 1392 $203.23 $0.00 $0.00 0.00 0 $0.00 0.00

242.21 Nurse 2600 12 4


Lens

107 1.28 3338.4 $487.41 12 1Dual Technology


107 1.03 20% 2670.72 $389.93 $300.00 $300.00 0.26 667.68 $97.48 3.08

232.22 Main Office 2600 11 32x4, 3 Lamp, 32w T8,


86 0.95 2459.6 $359.10 11 1Dual Technology


86 0.76 20% 1967.68 $287.28 $300.00 $300.00 0.19 491.92 $71.82 4.18

232.22 Work Room 2600 4 32x4, 3 Lamp, 32w T8,


86 0.34 894.4 $130.58 4 1Dual Technology


86 0.28 20% 715.52 $104.47 $150.00 $150.00 0.07 178.88 $26.12 5.74

APPENDIX E26 of 26



232.22 Principal's Office 2600 4 32x4, 3 Lamp, 32w T8,


86 0.34 894.4 $130.58 4 1Dual Technology


86 0.28 20% 715.52 $104.47 $150.00 $150.00 0.07 178.88 $26.12 5.74

232.22 Data Processing 2600 4 32x4, 3 Lamp, 32w T8,


86 0.34 894.4 $130.58 4 1Dual Technology


86 0.28 20% 715.52 $104.47 $150.00 $150.00 0.07 178.88 $26.12 5.74

232.22 Conference Room 2600 6 32x4, 3 Lamp, 32w T8,


86 0.52 1341.6 $195.87 6 1Dual Technology


86 0.41 20% 1073.28 $156.70 $300.00 $300.00 0.10 268.32 $39.17 7.66

242.21 Main Office Restroom 2600 1 4


Lens

107 0.11 278.2 $40.62 1 0 No Change 107 0.11 0% 278.2 $40.62 $0.00 $0.00 0.00 0 $0.00 0.00

Totals 1,268 492 137.1 352,036.4 $51,397 1,268 134 111.0 284,917.3 $41,597.92 $35,250 26.15 67,119 $9,799 3.60^^^^^^



APPENDIX F

Appendix FPage 1 of 2

Project Name: LGEA Solar PV Project - Middle School South - Howell Township BOELocation: Howell, NJ

Description: Photovoltaic System 100% Financing - 15 year

Simple Payback Analysis

Total Construction Cost $1,281,250Annual kWh Production 281,742

Annual Energy Cost Reduction $41,134Average Annual SREC Revenue $108,641

Simple Payback: Years

Life Cycle Cost AnalysisAnalysis Period (years): 15 Financing %: 100%

Discount Rate: 3% Maintenance Escalation Rate: 3.0%Average Energy Cost ($/kWh) $0.146 Energy Cost Escalation Rate: 3.0%

Financing Rate: 6.00% Average SREC Value ($/kWh) $0.386Period Additional Energy kWh Energy Cost Additional SREC Interest Loan Net Cash Cumulative

Cash Outlay Production Savings Maint Costs Revenue Expense Principal Flow Cash Flow0 $0 0 0 0 $0 0 0 0 01 $0 281,742 $41,134 $0 $154,958 $75,397 $54,346 $66,349 $66,3492 $0 280,333 $42,368 $0 $154,183 $72,045 $57,698 $66,809 $133,1583 $0 278,932 $43,639 $0 $139,466 $68,486 $61,257 $53,362 $186,5204 $0 277,537 $44,949 $0 $124,892 $64,708 $65,035 $40,097 $226,6185 $0 276,149 $46,297 $2,844 $124,267 $60,697 $69,046 $37,977 $264,5946 $0 274,769 $47,686 $2,830 $123,646 $56,438 $73,305 $38,759 $303,3537 $0 273,395 $49,117 $2,816 $109,358 $51,917 $77,826 $25,915 $329,2698 $0 272,028 $50,590 $2,802 $108,811 $47,116 $82,627 $26,856 $356,1259 $0 270,668 $52,108 $2,788 $94,734 $42,020 $87,723 $14,311 $370,435

10 $0 269,314 $53,671 $2,774 $94,260 $36,610 $93,133 $15,414 $385,84911 $0 267,968 $55,281 $2,760 $80,390 $30,865 $98,878 $3,168 $389,01812 $0 266,628 $56,940 $2,746 $79,988 $24,767 $104,976 $4,439 $393,45613 $0 265,295 $58,648 $2,733 $66,324 $18,292 $111,451 ($7,504) $385,95214 $0 263,968 $60,407 $2,719 $65,992 $11,418 $118,325 ($6,063) $379,89015 $0 262,648 $62,219 $2,705 $52,530 $4,120 $125,623 ($17,699) $362,190

Totals: 4,081,373 $765,054 $30,517 $1,573,799 $664,895 $1,281,250 $362,190 $4,532,778Net Present Value (NPV)

Photovoltaic System 100% Financing - 15 year

8.55

$307,963

Appendix FPage 2 of 2

Location Description

Area (Sq FT) Panel Qty

Panel Sq Ft

Panel Total Sq

FtTotal KWDC

Total Annual kWh

Total KWAC

Panel Weight

(41.9 lbs) W/SQFTMiddle School South Roof PV

Array22300 SHARP

NU-U235F2 910 17.5 15,962 213.85 281,742 173.2 38,129 13.40

.= Proposed PV LayoutNotes:

1. Estimated kWH based on the National Renewable Energy Laboratory PVWatts Version 1 Calculator Program.

220 ramtown greenville r howell nj · howell township schools – middle school south energy audit...

Documents