New York State Energy Research and Development Authority

Similar documents
CDFA / / BNY MELLON DEVELOPMENT FINANCE WEBCAST SERIES New Models of Financing Energy Efficiency

PRELIMINARY OFFICIAL STATEMENT DATED JULY 23, 2013

The Data Disconnect Experiences in Secondary Markets Securitization ACEEE Energy Finance Forum 5/14/2013

New York GJGNY/On-Bill Recovery Financing Webinar 10/2/2012. Jeff Pitkin, Treasurer New York State Energy Research and Development Authority

NEW YORK STATE PUBLIC AUTHORITIES CONTROL BOARD. R E S O L U T I O N No. 13-ERDA-117

$138,405,000* CALIFORNIA INFRASTRUCTURE AND ECONOMIC DEVELOPMENT BANK INFRASTRUCTURE STATE REVOLVING FUND REVENUE BONDS SERIES 2016A

State of Florida Division of Bond Finance. Notice

TENNESSEE HOUSING DEVELOPMENT AGENCY

NEW ISSUE FULL BOOK ENTRY

$116,770,000 STATE OF NEW YORK MORTGAGE AGENCY HOMEOWNER MORTGAGE REVENUE BONDS

Fitch: AAA Moody's: Aaa Standard & Poor's: AAA

NEW JERSEY ENVIRONMENTAL INFRASTRUCTURE TRUST

PRELIMINARY OFFICIAL STATEMENT DATED NOVEMBER 9, 2015

PRELIMINARY OFFICIAL STATEMENT DATED JULY 30, 2018

NEW ISSUE - BOOK-ENTRY ONLY SEE RATINGS HEREIN

$4,800,000 VIRGINIA HOUSING DEVELOPMENT AUTHORITY Rental Housing Bonds 2016 Series A-Non-AMT

$70,000,000 VIRGINIA HOUSING DEVELOPMENT AUTHORITY Commonwealth Mortgage Bonds 2012 Series C-Non-AMT, Subseries C-8

Ratings: Standard & Poor s: SP-1+

Fitch: AAA Moody s: Aaa Standard & Poor s: AAA (See RATINGS herein.) NEW ISSUE FULL BOOK ENTRY

$31,760,000 Infrastructure and State Moral Obligation Revenue Bonds (Virginia Pooled Financing Program) Series 2015C.

Fitch Rates Iowa Finance Auth's Series 2017 Revolving Fund Bonds 'AAA'; Outlook Stable

$121,670,000 North Carolina Housing Finance Agency Home Ownership Revenue Refunding Bonds, Series 33 (Taxable Interest) (1998 Trust Agreement)

NEW ISSUE BOOK ENTRY ONLY

$20,635,000. Morgan Stanley

$86,505,000 OKLAHOMA WATER RESOURCES BOARD REVOLVING FUND REVENUE BONDS, SERIES 2012B (MASTER TRUST)

$35,085,000. Refunding Revenue Bonds, Senior Series 2018A (mpower Placer Program) (Green Bonds) (Federally Taxable)

$39,110,000 * BOARD OF TRUSTEES FOR COLORADO MESA UNIVERSITY ENTERPRISE REVENUE AND REVENUE REFUNDING BONDS SERIES 2013

Fitch: BBBSee RATING herein

$250,000,000* HIGHER EDUCATION STUDENT ASSISTANCE AUTHORITY (State of New Jersey) STUDENT LOAN REVENUE BONDS, SERIES

Due: September 1, as shown on the inside cover hereof

PRELIMINARY OFFICIAL STATEMENT DATED APRIL 5, 2018

$24,700,000 DORMITORY AUTHORITY OF THE STATE OF NEW YORK CATHOLIC HEALTH SYSTEM OBLIGATED GROUP REVENUE BONDS, SERIES 2008

CONNECTICUT HOUSING FINANCE AUTHORITY HOUSING MORTGAGE FINANCE PROGRAM BONDS

$28,755,000. Housing Revenue Bonds Series 2017 C (Non-AMT)

$609,547,000 CarMax Auto Owner Trust

TENNESSEE HOUSING DEVELOPMENT AGENCY Housing Finance Program Bonds $163,850,000 Issue 2015-A (Non-AMT)

$59,390,000 DORMITORY AUTHORITY OF THE STATE OF NEW YORK SCHOOL DISTRICTS REVENUE BOND FINANCING PROGRAM REVENUE BONDS, SERIES 2013F

$45,380,000 ILLINOIS HOUSING DEVELOPMENT AUTHORITY Affordable Housing Program Trust Fund Refunding Bonds Series 2004

$32,275,000. FHA-Insured Mortgage Revenue Refunding Bonds (St. John s Meadows Project), Series 2007

$592,585,000 DORMITORY AUTHORITY OF THE STATE OF NEW YORK NEW YORK UNIVERSITY REVENUE BONDS

$6,487,000 Oregon School Boards Association FlexFund Program

$76,510,000 City of Portland, Oregon First Lien Water System Revenue Bonds 2012 Series A

$15,740,000* CITY OF ASHEVILLE, NORTH CAROLINA Special Obligation Bonds Series 2017

NEW ISSUE. $100,000,000 Subseries C-1 Tax-Exempt Subordinate Bonds. $130,000,000 Subseries C-3 Taxable Subordinate Bonds

Series 2012-R1 Asset-Backed Notes

$74,560,000 * City of Portland, Oregon First Lien Water System Revenue Bonds 2012 Series A

$74,600,000 New York City Transitional Finance Authority New York City Recovery Bonds Fiscal 2003 Subseries 1B

$102,395,000 DORMITORY AUTHORITY OF THE STATE OF NEW YORK PLEDGED ASSESSMENT REVENUE BONDS, SERIES 2010A (FEDERALLY TAXABLE)

PRELIMINARY OFFICIAL STATEMENT DATED, 2017 $ LOS ANGELES COUNTY SCHOOLS POOLED FINANCING PROGRAM POOLED TRAN PARTICIPATION CERTIFICATES

$678,005,000 DORMITORY AUTHORITY OF THE STATE OF NEW YORK NEW YORK UNIVERSITY REVENUE BONDS

consisting of: $7,800,000 * TAXABLE ENTERPRISE REVENUE REFUNDING BONDS, SERIES 2011B $1,855,000 * ENTERPRISE REVENUE REFUNDING BONDS, SERIES 2011C

and GENERAL REVENUE BONDS

$500,000,000 CarMax Auto Owner Trust

$479,000,000 CarMax Auto Owner Trust

\RESOLUTION NO. HDT2116 t;> RESOLUTION OF THE BOARD OF HARBOR COMMISSIONERS OF THE CITY OF LONG BEACH, CALIFORNIA AUTHORIZING THE ISSUANCE AND SALE OF

BofA Merrill Lynch. $8,100,000 Subordinate Series 2017B (Tax-Exempt Fixed Rate AMT Bonds)

CITIGROUP FTN FINANCIAL CAPITAL MARKETS

PRELIMINARY LIMITED OFFERING MEMORANDUM DATED NOVEMBER 1, 2016

Polk County, Iowa $12,195,000* General Obligation Refunding Bonds, Series 2018A

Merrill Lynch & Co. Underwriter and Remarketing Agent for the Adjustable Rate Bonds

BB&T Capital Markets a division of Scott & Stringfellow, LLC

$20,370,000 $465, Electric Revenue Refunding Bonds, Series A (Green Bonds)

$120,389,857 VIRGINIA HOUSING DEVELOPMENT AUTHORITY Commonwealth Mortgage Bonds

RAYMOND JAMES MORGAN KEEGAN

Submitted by: Richard J. Nork, Vice President, Finance and Business Operations AUTHORIZATION TO SELL BONDS

$588,755,000 TEXAS TRANSPORTATION COMMISSION STATE OF TEXAS HIGHWAY IMPROVEMENT GENERAL OBLIGATION BONDS, SERIES 2016A

NEW ISSUE FULL BOOK-ENTRY. $1,129,765,000 Salt Verde Financial Corporation. Senior Gas Revenue Bonds, Series 2007

SERIES A-2 IS NOT A NEW ISSUE (ESCROW RELEASE) SERIES 2 IS A NEW ISSUE

$100,000,000* CITY OF MILWAUKEE, WISCONSIN Sewerage System Revenue Bonds Series 2016 S7

$32,590,000 SPARTANBURG REGIONAL HEALTH SERVICES DISTRICT, INC. Hospital Revenue Refunding Bonds, Series 2008D

$250,000,000. Taxable Bonds Series $250,000, % Bonds due November 15, 2045

$38,505,000 The Monmouth County Improvement Authority (Monmouth County, New Jersey) Governmental Pooled Loan Refunding Revenue Bonds, Series 2016

$430,000,000 NorthStar Guarantee, Inc., Division B Student Loan Asset-Backed Notes (Auction Rate Certificates ARCs )

THE J. PAUL GETTY TRUST

MATURITY SCHEDULE (see inside cover)

Lynnwood Public Facilities District Snohomish County, Washington $15,605,000 Convention Center Revenue Refunding Bonds, 2015

Preliminary Official Statement Dated July 11, 2018

Investor Presentation

STOCKTON-EAST WATER DISTRICT DIRECTORS

$72,915,000 VIRGINIA HOUSING DEVELOPMENT AUTHORITY Rental Housing Bonds

USA Group Secondary Market Services, Inc.

SUFFOLK COUNTY WATER AUTHORITY NEW YORK $100,000,000 Bond Anticipation Notes, 2011 consisting of: $50,000,000

$56,050,000 CALIFORNIA INFRASTRUCTURE AND ECONOMIC DEVELOPMENT BANK TAX-EXEMPT REFUNDING REVENUE BONDS (THE J. PAUL GETTY TRUST) SERIES 2012A-1

OFFICIAL STATEMENT. Expected Ratings Fitch/S&P* $59,700,000 One-Month LIBOR % per annum 100% June 2, 2042 Asf/A (sf)

NEW ISSUE BOOK ENTRY ONLY. RATING: S&P: BBB Stable Outlook See: RATING herein

MUNICIPAL IMPROVEMENT CORPORATION OF LOS ANGELES

PRELIMINARY OFFICIAL STATEMENT DATED MAY 26, 2010

$7,200,000,000 * STATE OF TEXAS TAX AND REVENUE ANTICIPATION NOTES SERIES 2018

13. SERIES 2008 BOND REFUNDING OPPORTUNITY

EXISTING ISSUES REOFFERED. $127,785,000 DORMITORY AUTHORITY OF THE STATE OF NEW YORK CORNELL UNIVERSITY REVENUE BONDS, SERIES 2008 Consisting of:

$51,365,000 VIRGIN ISLANDS PUBLIC FINANCE AUTHORITY Revenue Refunding Bonds (Virgin Islands Matching Fund Loan Note), Series 2013B (Senior Lien)

NOTICE OF SALE VIRGINIA HOUSING DEVELOPMENT AUTHORITY $48,750,000* Rental Housing Bonds. 48,750,000* 2018 Series A-Non-AMT

Goldman, Sachs & Co. PNC Capital Markets LLC

CITY OF DURHAM, NORTH CAROLINA

Honorable John Chiang Treasurer of the State of California as Agent for Sale

$159,485,000 ABAG FINANCE AUTHORITY FOR NONPROFIT CORPORATIONS Revenue Bonds (Sharp HealthCare), Series 2014A

$50,680,000 PALM BEACH COUNTY HEALTH FACILITIES AUTHORITY Hospital Revenue Bonds (Jupiter Medical Center, Inc. Project), 2013 Series A

Westchester County Health Care Corporation

Information Memorandum. Westpac Securitisation Trust Series WST Trust. Mortgage Backed Floating Rate Notes. A$2,300,000,000 Class A Notes

SUPPLEMENT DATED JULY 14, 2011 TO THE OFFICIAL STATEMENT DATED JUNE 23, 2011 $15,000,000. Vermont Student Assistance Corporation

Transcription:

New York State Energy Research and Development Authority $24,300,000* Residential Energy Efficiency Financing Revenue Bonds Series 2013 A (Federally Taxable) Investor Presentation Andrew M. Cuomo, Governor Richard L. Kaufman, Chairman Francis J. Murray, Jr., President and CEO *Preliminary and Subject to Change New York State Environmental Facilities Corporation

Disclaimer Ifyouhavebeeninvitedtoparticipateinthiselectronicroadshow, you should already have been provided with a copy of the Preliminary Official Statement relating to the Bonds. Investment decisions relating to the Bonds should only be based upon the final Official Statement when available. Neither the provision of access to electronic roadshow nor the posting of the Preliminary Official Statement constitutes an offer to sell or the solicitation of an offer to buy, nor shall there be any sale of the Bonds described in the roadshow and the Preliminary Official Statement in any jurisdiction in which such offer, solicitation or sale would be unlawful. The Bonds described in the roadshow and the Preliminary Official Statement will not be offered or sold, whether directly or indirectly, other than to legal entities who may receive such offer or be a party to such sale under applicable law. OfferstopurchasetheBondsmayonlybemadethrougharegisteredbroker dealer. By electronically accessing the roadshow or the Preliminary Official Statement, you acknowledge that you understand and agree to the provisions of this page and also agree that the Preliminary Official Statement consists of the document available on this web site in its entirety. This electronic roadshow is provided as is and none of the Issuer, Citigroup Global Markets Inc., Jefferies & Company, or Ramirez and Co. makes any representations or warranties as to the accuracy, adequacy, completeness or appropriateness for any particular purpose of any information in the roadshow and expressly disclaims liability for any errors and omissions therein and for any damages whatsoever whether arising out of or in connection with your use of, reliance upon, or acting or forbearing to act upon, any information in the roadshow. This paragraph shall apply to the extent permitted by law. THE PRINTING, COPYING, DOWNLOADING, OR DISTRIBUTION OF ANY ROADSHOW MATERIAL IS NOT PERMITTED.

Transaction Participants Issuer New York State Energy Research and Development Authority ( NYSERDA ) Jeff Pitkin, Treasurer Guarantor New York State Environmental Facilities Corporation ( NYSEFC ) Tracey H. Boyd, Deputy Director of Finance James Levine, Senior Vice President and General Counsel Bond Counsel to NYSERDA Hawkins Delafield & Wood LLP John Connorton, Partner Bruce Van Dusen, Partner Financial Advisors to NYSERDA Lamont Financial Services Corp Bob Lamb, President First Infrastructure, Inc. Steven Klein, Managing Principal 3 Senior Managing Underwriter Citigroup Global Markets Inc. ( Citi ) Dan Tomson, Managing Director Shai Markowicz, Director

Presentation Agenda 1) Transaction Overview 2) New York State Energy Research and Development Authority 3) New York State Environmental Facilities Corporation 4) Payment Guarantee 5) Green Jobs Green New York ( GJGNY ) Series 2013A Financing Summary 6) GJGNY Program Overview 7) GJGNY Portfolio Details 8) Security for the Transaction 9) Projected Debt Service Coverage 10) Financing Overview 11) Conclusion 4

Transaction Overview Issuer: Guarantor: New York State Energy Research and Development Authority New York State Environmental Facilities Corporation Preliminary Par*: $24,300,000 Use of Proceeds: Finance and refinance loans made by NYSERDA to fund energy audits and residential energy efficiency improvements for eligible applicants pursuant to NYSERDA s Green Jobs Green New York program Pricing Date: July 30, 2013 Settlement Date: August 13, 2013 Structure*: Serial Bonds through 2023, Term Bond in 2028 Tax Status: Ratings: Taxable (Qualified Energy Conservation Bonds) Aaa / AAA (Moody s and S&P) 5 *Preliminary and Subject to Change

NYSERDA NYSERDA is a public benefit corporation created in 1975 under Article 8, Title 9 and Title 9A of the State Public Authorities Law The purposes of NYSERDA include the development and implementation of new energy technologies consistent with economic, social and environmental objectives and the development and encouragement of energy conservation technologies NYSERDA is an experienced issuer with over $3.4 billion of outstanding tax exempt bonds issued to finance qualified capital expenditures on behalf of New York investor owned utilities Governed by a board consisting of 13 members, including the Commissioner of the Department of Transportation, the Commissioner of the Department of Environmental Conservation, the Chair of the Public Service Commission, and the Chair of the Power Authority of the State of New York, who serve ex officio NYSERDA is primarily funded by state rate payers through asystem Benefits Charge ( SBC ) These SBC funds are allocated towards energy efficiency programs, technology and market development initiatives and programs to support the implementation of renewable energy technologies 6

GJGNY Program Legislative Authority Green Jobs Green New York Act of 2009 (Oct 2009) The GJGNY Program was authorized by Title 9 A of Article 8 of the Public Authorities Law of the State of New York, as amended to establish a program to provide funding to support sustainable community development, create opportunities for green jobs, and establish a revolving loan fund to finance energy audits and energy efficiency retrofits or improvements $112 million allocated from the proceeds of selling carbon dioxide allowances under the Regional Greenhouse Gas Initiative Power NY Act of 2011 (Aug 2011 amended in 2012) Establishes an on bill recovery mechanism for repayment of GJGNY loans Utility customers of: Central Hudson, Con Edison, NYSEG, National Grid, Orange & Rockland, Rochester Gas & Electric, and Long Island Power Authority Requires the Authority to record, with the appropriate recording officer, a declaration of the existence of the loan with respect to the property improved Prior to sale of property, seller must provide written notice of the loan to purchaser Unless satisfied prior to sale, on bill recovery charge survives changes in ownership 7

NYSEFC Program Background NYSEFC manages the largest State Revolving Fund (SRF) program in the U.S., providing financial assistance to local governments and other public entities in the State to finance or refinance clean water and drinking water projects NYSEFC s SRF assets exceed $12.2 billion (1) NYSEFC has issued $15.5 billion (2) in SRF Bonds to date of which approximately $6.1 billion (2) are currently outstanding NYSEFC determined that reductions in fossil fuel combustion and related reductions of air pollutants being emitted and deposited into New York State s water bodies which are forecasted to be achieved through the GNGJY Program qualify the GJGNY Program for financial assistance under the Clean Water SRF Organization NYSEFC is a public benefit corporation created by the New York State Legislature in 1970 NYSEFC is governed by a board of 7 Directors, 3 of whom are required to be certain State officials. The remaining 4 are appointed by the Governor and confirmed by the State Senate Mission NYSEFC s mission is to provide low cost capital and expert technical assistance for environmental projects in New York State Clean Water (CW) and Drinking Water (DW) State Revolving Funds Responsible for managing the CW SRF and DW SRF on behalf of grant recipients SRF Bond Issuance to Date Bonds have been issued under three primary programs: the 1991 Master Financing Indenture ( 1991 MFI ) Program, the 2010 Master Financing Indenture ( 2010 MFI ) and the NYSEFC senior and subordinated financings for New York City Municipal Water Finance Authority ( NYCMWFA ) NYSEFC SRF Bonds are secured by pledged recipient payments NYSEFC has made 1,495 leveraged financings to 387 recipients and there have been no shortfalls in recipient payments For more information, please refer to the NYSEFC website: http://www.efc.ny.gov/ 8 (1) As of March 31, 2013. (2) Reflects the issuance of NYSEFC s Clean and Drinking Water State Revolving Fund 2013B Bonds on August 1, 2013.

The Guarantee Pursuant to the Series 2013A Guarantee the NYSEFC will irrevocably and unconditionally guaranteetothetrusteeforthebenefitoftheownersfromtimetotimeofthebonds:(i)thefull and timely payment of all scheduled payments of principal and of interest on the Bonds, and (ii) payments of principal, interest and redemption premium, if any, by reason of optional redemption when such optional redemption is consented to in writing by the Guarantor pursuant to the Indenture The Series 2013A Guarantee constitutes a 2010 MFI guarantee under NYSEFC s 2010 Master Finance Indenture ( 2010 MFI ) The 2010 MFI senior lien indebtedness is rated Aaa / AAA / AAA The Series 2013A Guarantee will be a subordinate obligation under the 2010 MFI payable from the sources specified under the 2010 MFI The Series 2013A Bonds are rated Aaa / AAA based on the NYSEFC Guarantee, which constitutes a Credit Facility as defined in and under NYSERDA s Indenture. The Series 2013A Guarantee shall not be a debt of the State nor shall the State be liable pursuant thereto 9

2010 MFI Overview Through the 2010 MFI, NYSEFC continues to offer AAA rated bonds Projected pledged recipient payments provide strong over collateralization of 2010 MFI bonds ( minimum of 1.46x) Available equity account balances provide a contingent source of payment for 2010 MFI bonds Diversified group of recipients, with most recipient financings evidenced by general obligation bonds Recipient Payments are Pledged to the 2010 MFI Recipients provide general obligation or revenue bonds to NYSEFC and are NYS municipalities or authorities Recipient payments are pledged to the 2010 MFI Cashflows from equity funded recipient financings provide over collateralization 1991 MFI and NYCMWFA Indenture Reserve De allocations are Pledged NYSEFC has $224 million (1) in reserves allocated to the 1991 MFI and $1 billion (1) in reserves allocated to the NYCMWFA Indenture. As bonds in these programs amortize or if they are refunded with bonds issued under other indentures, associated reserve amounts de allocate De allocated reserves are available to the 2010 MFI after curing any deficiencies in the 1991 MFI and the NYCMWFA programs. After any deficiencies in 2010 MFI Senior debt service are met, reserves are available to satisfy 2010 MFI subordinate obligations NYSEFC Unallocated Equity Accounts Provide a Contingent Source of Payment SRF Equity account balances total $1.3 billion as of July 22, 2013 NYSEFC s investment policies direct NYSEFC management to liquidate equity investments in the event that funds are needed for payment of 2010 MFI Obligations, after all other amounts are deemed insufficient These amounts are available to satisfy Senior and Subordinate 2010 MFI obligations on parity 10 (1) Reflects the issuance of NYSEFC s Clean and Drinking Water State Revolving Fund 2013B Bonds on August 1, 2013.

GJGNY 2013A Financing Summary Through NYSERDA the Green Jobs Green New York Act of 2009 established a revolving loan fund and innovative financing mechanisms to provide loans to finance energy efficiency improvements for: Residential 1 4 family dwelling (up to $26,000) Multifamily buildings (program limit $5,000/unit or $500,000 per building) Small business (<101 employees) and not for profit structures (up to $50,000) The residential loans consist of two types: Direct Bill loans (approximately 65%) Consumer obligor is billed monthly by the Master Loan Servicer (Concord Servicing Corporation) On Bill Loans (approximately 35%) Monthly loan installment will be incorporated in the consumers monthly utility invoice Installment is subordinate to the collection of the monthly commodity charge The Bonds are secured by a pledge of loan payments from 3,116 residential loans originated since November 2010, aggregating approximately $29.98 million in original principal, and an outstanding principal balance of $27.75 million as of June 30, 2013 Additional $1.48 million in residential loan principal will be originated no later than December 31, 2013 (but expected within 1 2 months of transaction closing) and will become additional pledged revenue Bonds will be sold as taxable Qualified Energy Conservation Bonds (partial interest subsidy from US Treasury) Subsidy to NYSERDA equals lesser of (i) the interest payable on the QECBs on an interest payment date, or (ii) 70 percent of the amount of interest which would have been payable if the interest were based on the applicable tax credit rate The Budget Contract Act of 2011 and the Sequestration Transparency Act of 2012 reduced by 8.7% the amounts payable for direct subsidy payments for QECBs for the federal fiscal year ending September 30, 2013. The projected Pledged Interest Subsidies assume continuation of the 8.7% reduction in direct subsidy payments for all Bond Years. 11

GJGNY Residential Program Diagram Funding Flow Repayment Flow Installers Bond Investors (If needed) NYSEFC 2013A Guarantee Pledged QECB Interest Subsidies Proceeds from bonds replenishes loan fund to support new loans Principal & Semiannual Interest NYSERDA (GJGNY Revolving Loan Fund) The Bank of New York Mellon Trustee Energy audit subsidies and incentives Funds/ Purchases loans Loan Disbursement Property Owners Loan Originator Monthly Loan Collections Project cost funded by owner (if needed) Monthly Payment (On Bill Loans) Monthly Payment (Direct Bill Loans) Utility/ NYSERDA Incentives Monthly Remittance of collections for On Bill Loans Concord Servicing Corp Master Loan Servicer Monitors loan origination Performs collections on delinquent Direct Bill accounts 12

Portfolio Composition and Attributes Key Loan Attributes Not subject to a prior perfected lien An original maturity of not more than 15 years Maximum principal balance of $26,000 Repayment via level scheduled monthly payments Loans are geographically dispersed across the State of New York FICO score of at least 640 The pledged GJGNY loan portfolio has had very modest delinquency and loss experience thus far *Months Composition of the Initial Portfolio Loans as of the Cutoff Date On Bill Loans Direct Bill Loans Total Aggregate Principal Balance $8,706,602 $19,040,971 $27,747,573 Percentage of Pool Balance 31.4% 68.6% 100.0% Number of Initial Portfolio Loans 829 2,287 3,116 Average Principal Balance $10,503 $8,326 $8,905 Average Coupon Rate 3.05% 3.58% 3.44% Average Original Term* 173.9 145.0 152.7 Original Term* (Range) 60 180 60 180 60 180 Average Remaining Term* 170.4 129.8 140.6 Remaining Term* (Range) 50 180 13 180 13 180 Average FICO Score 752 751 751 13 *Cutoff Date is June 30, 2013

Flow of Funds and Security Pledged Revenues consist of all Pledged Loan Payments and Pledged Interest Subsidies and all money, revenues and receipts to be received thereunder NYSEFC will provide a guarantee of gross principal and interest on the Series 2013A bonds 1. Available GJGNY Funds Flow of Pledged Revenues Under Indenture Shortfall One Servicer, Backup Servicer and Trustee Credit Facility Fee Debt Service Fund (monthly) Collateral Requirement (if any) 2. NYSEFC Guarantee Shortfall Two Substitution of Loans: GJGNY Funds: Coverage Test: Indenture Provisions Authorizes substitution of Portfolio Loans by the Authority based upon meeting Coverage Test and loan criteria To the extent there is a deficiency of Pledged Revenues to meet the debt service requirements, NYSERDA may transfer GJGNY Funds to the extent available to meet the deficiency Net Pledged Revenues, together with amounts held in the Reserve Fund and Debt Service Fund, are equal to or greater than 110% of Maximum Annual Debt Service for the then current and each future Bond Year 14 NYSERDA (After compliance with Coverage Test)

Projected NYSERDA Debt Service Coverage* Bond Year Ended (June 30) Total Pledged Revenues (Loan + Subsidy) (1,2) Credit Facility Fees and Admin Expenses (3) Net Pledged Revenues Annual Debt Service (4) Debt Service Coverage 2014 $3,649,173 $276,850 $3,372,324 $2,720,995 124% 2015 3,731,934 273,040 3,458,894 2,664,359 130% 2016 3,689,689 266,605 3,423,085 2,673,634 128% 2017 3,473,510 253,707 3,219,803 2,474,574 130% 2018 3,216,754 239,342 2,977,412 2,288,424 130% 2019 3,058,715 229,464 2,829,252 2,233,563 127% 2020 3,008,300 224,380 2,783,920 2,238,180 124% 2021 2,933,075 217,745 2,715,330 2,169,562 125% 2022 2,635,785 198,145 2,437,640 1,926,999 126% 2023 2,315,917 178,210 2,137,708 1,731,071 123% 2024 2,134,989 166,465 1,968,524 1,621,898 121% 2025 2,068,640 161,666 1,906,974 1,530,764 125% 2026 1,986,399 155,391 1,831,008 1,501,048 122% 2027 1,651,623 132,324 1,519,299 1,145,320 133% 2028 924,193 85,326 838,867 686,750 122% Total $40,478,696 $3,058,658 $37,420,038 $29,607,141 15 1. Does not include estimates of loan prepayments or defaults. Actual loan prepayments and loan defaults will affect debt service coverage. 2. The Budget Contract Act of 2011 and the Sequestration Transparency Act of 2012 reduced by 8.7% the amounts payable for direct subsidy payments for Qualified Energy Conservation Bonds for the federal fiscal year ending September 30, 2013. The Pledged Interest Subsidies shown assume continuation of the 8.7% reduction in direct subsidy payments for all Bond Years. 3. Includes estimated fees for Servicer, Backup Servicer, and Trustee. 4. For purposes of determining Debt Service Coverage, principal and interest due on each July 1 is assumed to accrue on the preceding June 30. *Preliminary, subject to change.

Financing Detail The Series 2013A Bonds are the first issue of Bonds to finance and refinance energy efficiency improvements in residential (1 4 family) dwelling units as a part of the Authority s Green Jobs Green New York program Approximate par amount of $24.3 million* Fixed rate structure Taxable Qualified Energy Conservation Bonds Dates Principal due: July 1 Interest payable: July 1 and January 1 Optional redemption: Credit Ratings Aaa / AAA Make whole call on all bonds 10 year optional par call on 2028 term bond NYSERDA Residential Energy Efficiency Financing Revenue Bonds, Series 2013 A (Federally Taxable) Series 2013A Prelim inary Am ortization* Serial Bonds 7/1/2014 2,195,000 7/1/2015 2,080,000 7/1/2016 2,105,000 7/1/2017 1,930,000 7/1/2018 1,775,000 7/1/2019 1,755,000 7/1/2020 1,800,000 7/1/2021 1,780,000 7/1/2022 1,590,000 7/1/2023 1,445,000 Term Bond 7/1/2028 5,845,000 Total: $24,300,000 16 *Preliminary and Subject to Change

Schedule July 2013 August 2013 S M T W T F S S M T W T F S 1 2 3 4 5 6 1 2 3 7 8 9 10 11 12 13 4 5 6 7 8 9 10 14 15 16 17 18 19 20 11 12 13 14 15 16 17 21 22 23 24 25 26 27 18 19 20 21 22 23 24 28 29 30 31 25 26 27 28 29 30 31 Electronic Posting of Preliminary Official Statement Tuesday, July 23, 2013 Pricing Tuesday, July 30, 2013 Closing and Delivery Tuesday, August 13, 2013 Senior Manager Co Managers 17

Conclusion Series 2013A will be the inaugural bond issue under NYSERDA s Green Jobs Green New York program The NYSEFC Guarantee of Series 2013A represents its inaugural SRF guarantee The bonds will be secured by: Residential energy efficiency loan portfolio repayments QECB subsidy payments from the US Treasury NYSEFC guarantee Other RGGI funds Characteristics of the loan portfolio and debt service structure include: Average FICO score of participants in the initial loan portfolio is 751 Debt service coverage requirement under the Indenture of at least 1.10x Series 2013A bonds are rated Aaa / AAA With questions, please contact your institutional sales representative or Shai Markowicz Citigroup Global Markets Inc. (212) 723 5135 18