|
|
 |
|
|
|
|
SAVE UP-TO 50% on YOUR FUEL COST
|
|
|
|
MOVE YOUR HEATING BILL TO YOUR BOTTOM
LINE
|
|
|
|
SAVE 30% OF THE COST WITH FEDERAL TAX CREDITS & DEPRECIATE 85% OF COST This YEAR
|
|
|
FEDERAL ENERGY POLICY ACT OF 2005 (SECTION 1337) EXPIRES 31 DECEMBER 2016
|
|
|
|
|
|
LET THE SUN WORK FOR YOU!! - HEATING YOUR BUILDING, HOT WATER, MAKE-UP AIR, DRYING, COOLING AND WHERE EVER YOU MAY NEED HEAT UP-TO 250*F
PROVEN HEATING CAPABILITIES DOWN TO -49*F
|
|
|
|
|
Commercial System Cost
|
$144,000.00
|
|
|
|
|
|
Commercial System Fed Credit
|
$43,200.00
|
|
|
|
|
|
Estimated Commercial System Depreciation
|
$122,400.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
|
Running Total
|
$165,600.00
|
$0.00
|
$0.00
|
$.00
|
$.00
|
|
Balance of Installed Cost
|
($22,600.00)
|
$0
|
$0
|
$0
|
$0
|
|
|
|
|
|
Cost of Installation
|
$144,000
|
$144,000
|
$144,000
|
$144,000
|
$144,000
|
$144,000
|
$144,000
|
$144,000
|
|
Energy Usage/ Yr.
|
Last Year
|
Year 1
|
Year 2
|
Year 3
|
Year 4
|
Year 5
|
Year 6
|
Year 7
|
|
No Yearly Increase
|
$8,000.00
|
$8,000.00
|
$8,000.00
|
$8,000.00
|
$8,000.00
|
$8,000.00
|
$8,000.00
|
$8,000.00
|
|
Insert Season Savings from sheet.2
|
$4,516.00
|
|
|
|
|
|
|
|
|
Energy Cost Increase of 10%
|
$8,800.00
|
$9,680.00
|
$10,648.00
|
$11,712.80
|
$12,884.08
|
$14,172.49
|
$15,589.74
|
$17,148.71
|
|
|
$4,967.60
|
$5,464.36
|
$6,010.80
|
$6,611.88
|
$7,273.06
|
$8,000.37
|
$8,800.41
|
$9,680.45
|
|
Running Total Savings@10%
|
Fuel Increase
|
$5,464.36
|
$12076.24
|
$18,688.12
|
$25,961.18
|
$33,961.55
|
$ 42,761.96
|
$52,442.41
|
|
Total Estimated Savings Plus Tax Incentive @10%
|
$0.00
|
$170864.36
|
$176, 875.16
|
$183,487.04
|
$190,76069.1
|
$198,760. 47
|
$207,560.88
|
$217,241.33
|
|
|
