Laserfiche WebLink
ENERGY EFFICIENCY RETROFIT LOAN PROGRAM (OBF) <br /> Loan Calculation Summary Sheet <br /> Simple project payback per meter • <br /> Customer Name: City of San Leandro <br /> Project Number: QuEST-CaIPOP Wastewater Retrofit#CAPOP-036 <br /> Pre-Field: Revised 9/23/2013 <br /> (C) (D) (E) (F) ESTIMATED <br /> (A) (8) Customer Down ESTIMATED ESTIMATED SIMPLE <br /> CUSTOMER TOTAL CUSTOMER CUSTOMER ANNUAL <br /> PROJECT COST FOR REBATES or Payment or Buy- ANNUAL ENERGY ANNUAL GAS PAYBACK IN <br /> LOAN AMOUNT AVERAGE RATE AVERAGE RATE ENERGY COST <br /> MEASURES INCENTIVES Down SAVINGS SAVINGS YEARS <br /> PERkWh PER Therm SAVINGS <br /> (kWh) (therm) <br /> $ 195,000.00 $ 25,800.00 $ 169,200.00 $ 0.124 $ - 276,000.0 0.0 $ 34,224.00 4.94 <br /> PAYBACK IN MONTHS LOAN TERM CUSTOMER EXPECTED <br /> BASED ON EXPECTED (MONTHS) FIXED MONTHLY MONTHLY ENERGY <br /> ENERGY SAVINGS (1 month added for LOAN PAYMENT SAVINGS <br /> bill neutrallity) <br /> 59 60 $ 2,820.00 $ 2,852.00 <br /> (C) _ (From utility bill)Total $amount(12-month)!Total kWh(same 12-month) <br /> (D) = (From utility bill)Total $amount(12-month)!Total therm (same 12-month) <br /> Calculation Sheet <br />