ABCDEFGHIJKL
1
2
QUANTITY OF URINALS:
1
3
4
UTILITY COST PER YEAR (WATER/SEWER):
$1,000.00
5
6
7
**ASSUMPTIONS: Gallons per flush: Ernie's (0.0625); Low Flow Retrofit (0.125); Standard (1.5)
8
9
DESCRIPTIONERNIE'S
LOW FLOW RETROFIT*
STANDARD
10
Unit Price plus labor ($127 + $200)*
$96$327$0ERNIE'S
LOW FLOW RETROFIT*
STANDARD
11
Number of Urinals111
Gallons per year
5701,14113,688
12
Number of "flushes" per day252525
Total Operating Cost
$759$1,517$18,204
13
Gallons per flush**0.06250.1251.5
LOADING . . . please wait
ERNIE'S
LOW FLOW RETROFIT*
STANDARD
14
Gallons per day2338
Total Operating Cost
$759$1,517$18,204
15
Gallons per year5701,14113,688`
16
Cubic Feet per year761521,820
17
HCF per year0.81.518.2
18
Utility per year (water/sewer)$1,000$1,000$1,000
19
Total Operating Cost$759$1,517$18,204
20
21
ROI YEAR 1: MONTHLY BREAKDOWN
ERNIE'S
LOW FLOW RETROFIT*
STANDARD
22
1Year 1 : Month 1$159$453$1,517
23
2Year 1 : Month 2$222$580$3,034
24
3Year 1 : Month 3$286$706$4,551
25
4Year 1 : Month 4$349$833$6,068
26
5Year 1 : Month 5$412$959$7,585
27
6Year 1 : Month 6$475$1,086$9,102
28
7Year 1 : Month 7$538$1,212$10,619
LOADING . . . please wait
29
8Year 1 : Month 8$602$1,338$12,136
30
9Year 1 : Month 9$665$1,465$13,653
31
10Year 1 : Month 10$728$1,591$15,170
32
11Year 1 : Month 11$791$1,718$16,687
33
12Year 1 : Month 12$855$1,844$18,204
34
ROI YEAR 2: MONTHLY BREAKDOWN
ERNIE'S
LOW FLOW RETROFIT*
STANDARD
35
13Year 2 : Month 13$1,014$1,970$19,721
36
14Year 2 : Month 14$1,077$2,097$21,238
37
15Year 2 : Month 15$1,140$2,223$22,755
38
16Year 2 : Month 16$1,203$2,350$24,273
39
17Year 2 : Month 17$1,267$2,476$25,790
40
18Year 2 : Month 18$1,330$2,603$27,307
41
19Year 2 : Month 19$1,393$2,729$28,824
42
20Year 2 : Month 20$1,456$2,855$30,341
43
21Year 2 : Month 21$1,519$2,982$31,858
44
22Year 2 : Month 22$1,583$3,108$33,375
45
23Year 2 : Month 23$1,646$3,235$34,892
46
24Year 2 : Month 24$1,709$3,361$36,409
47
Loading...