Cell Dialer AUDIT 01_22_2026.xlsx

	A	B	C	D	E	F	G	H	J	K	L	M	O	P	Q	S	T
1
2
3	Elevator Phone land lInes are operational					Land lines	Previous		New
4						Monthly charges		Totals		ARK	Totals			one time costs
5	Street Address	Phone Number	Account No.	Verizon	Building	Old	monitoring	costs	Elevator	Cell dialer	costs	Saving/mo	Building	disconect $	Cell install
6	33558 Windswept DR	302-945-0320	250-297-323	medium	1	$167	$32	$199	$62.19	$45.83	$108.02	$91	1	$388	$750	cancellation charges related
7	33564 Windswept DR	302-945-2766	358-048-217	small	2	$161	$32	$193	$88.11	$45.83	$133.94	$59	2	$603	$750	to long term phone contracts
8	33570 Windswept DR	302-945-9052	450-297-322	medium	3	$209	$32	$241	$79.64	$45.83	$125.47	$116	3	$0	$750
9	33580 Windswept DR	302-947-2132	250-297-325	medium	4	$235	$32	$267	$79.64	$45.83	$125.47	$142	4	$303	$750
10	33584 Windswept DR	302-945-3649	450-297-325	medium	5	$235	$32	$267	$79.64	$45.83	$125.47	$142	5	$0	$750
11	33586 Windswept DR	302-945-4141	250-297-326	small	6	$178	$32	$210	$76.36	$45.83	$122.19	$88	6	$601	$750
12	33585 Windswept DR	302-945-4312	958-050-373	small	7	$160	$32	$192	$88.21	$45.83	$134.04	$58	7	$601	$750
13	33579 Windswept DR	302-945-0439	558-050-294	small	8	$160	$32	$192	$88.21	$45.83	$134.04	$58	8	$601	$750
14	33571 Windswept DR	302-947-0174	250-297-324	medium	9	$203	$32	$235	$71.33	$45.83	$117.16	$118	9	$0	$750
15	33565 Windswept DR	302-945-3539	750-297-322	medium	10	$235	$32	$267	$79.64	$45.83	$125.47	$142	10	$0	$750
16	33559 Windswept DR	302-945-3789	950-297-325	medium	11	$209	$32	$241	$71.33	$45.83	$117.16	$124	11	$0	$750
17	Pump House	none	cancelled	small	Pump	$110	$32	$142		$45.83	$45.83	$96	Pump	$568	$750	disconection cost	Cell install
18			new acct no.	TOTALS		$2,262	$384	$2,646	$864	$549.96	$1,414.26	$1,232		$3,665.40	$9,000.00	$3,665	$9,000
19	Submitted by George Breig			Annual		$27,144	$4,608	$31,752	$10,372	$6,600	$16,971	$14,781		total install	$12,665	total install	$12,665
20	Thursday, January 22, 2026													total savings/mo	$1,232	total savings/mo	$1,232
21				Project completed on August 4, 2025										10.3	Payback-mo	10.3	Payback-mo
22				Payback complete on July 15, 2026										Annual Savings	$14,780.88	Annual Savings	$14,780.88
23														ROI	116.7%	ROI	116.7%
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100