Anthony Martin, PE, LEED AP Business Development Manager - Texas

Similar documents
AGENDA RI-PACE AND ENERGY EFFICIENCY FURTHERING EERMC S GOALS. What is C-PACE. What is it? Growing C-PACE Market

C-PACE A CLEAN ENERGY FINANCE TOOL FOR BUILDINGS

MD-PACE PACE PROGRAM GUIDELINES. Last Update: February

TEXAS PROPERTY ASSESSED CLEAN ENERGY (TX-PACE) FINANCING: 101

REPORT REQUIRED BY TEX. LOCAL GOV T CODE SEC FOR PROPOSED WILLACY COUNTY PACE PROGRAM

C-PACE a Primer for Mortgage Lenders

Brian J. McCarter. Profiting from the Connecticut Commercial PACE Financing Opportunity. Moderated by:

Last Update: April pace.com

DC PACE: Financing Energy, Water, and Infrastructure Upgrades

Contents. Businesses Can Benefit From On-Site Solar. Shortfalls with Common Methods of Financing. C-PACE: A New Financing Option for Solar Buyers

THEREFORE, the [enter appropriate legislative body] for County, Maryland approves the following Act:

PACE PROGRAM GUIDELINES TEXAS PACE AUTHORITY

PACE PROGRAM GUIDELINES TEXAS PACE AUTHORITY

PACE Financing. J. Caleb Bell, Partner Bricker & Eckler LLP

REPORT REQUIRED BY TEXAS LOCAL GOVERNMENT CODE SECTION FOR PROPOSED HAYS COUNTY PROPERTY ASSESSED CLEAN ENERGY (PACE) PROGRAM

Delivering Efficiency as a Service: The Metrus ESA

Loan Policy. Including Loan Program Parameters & Underwriting Guidelines. Last Updated 11/30/18

REPORT REQUIRED BY TEXAS LOCAL GOVERNMENT CODE SECTION FOR PROPOSED JOHNSON CITY, TEXAS PROPERTY ASSESSED CLEAN ENERGY (PACE) PROGRAM

ELEMENTS OF A WELL-DESIGNED C-PACE STATUTE AND PROGRAM TO ATTRACT PRIVATE CAPITAL AND FOSTER GREATER TRANSACTION VOLUMES JANUARY 16, 2018

ELEMENTS OF A WELL-DESIGNED C-PACE STATUTE AND PROGRAM TO ATTRACT PRIVATE CAPITAL AND FOSTER GREATER TRANSACTION VOLUMES JULY 2, 2018

Jenine Windeshausen Placer County Treasurer Tax Collector California Municipal Treasurer s Association Inn at Squaw Creek April 14, 2016

Capital Planning tools that can help. Chris Hodges, P.E., CFM, LEED AP, IFMA Fellow Principal, Facility Engineering Associates

Underwriting Energy Efficiency Financing in the Innovative Connecticut PACE Program

Flemington Raritan Regional School District; Energy Saving Improvement Program (ESIP)

Commercial PACE: Program Development & Implementation

Why Real Estate Investing???

Port Authority of the City of Saint Paul Property Assessed Clean Energy Program (PACE OF MN) ADMINISTRATIVE GUIDELINES

The steps to homeownership

Part 2 Financial Metrics and Rates of Return

NMTCs with Other Unconventional Financing Tools

Hydrogen and Fuel Cells for Resiliency: Financing Energy Resiliency. February 18, 2016

PACE: A World Changing Green Financing Tool Oct 10, 2018

PACE Program (Property Assessed Clean Energy)

Richmond Building Energy Challenge

Fully Bankable Deep Commercial Retrofits. Scott Wisdom US Bank Commercial Real Estate, Boston

Energize NY MARK THIELKING, CHAIRMAN, ENERGY IMPROVEMENT CORPORATION MAY 8, 2014

Building the Capital Stack

Building Energy Retrofit Program

Andrew Ikeda Phone: (360)

PACE PROGRAM DESCRIPTION AND GUIDELINES

Decarbonizing the U.S. Power Sector Clean Energy Finance

February 18, C.J. De Santis Mack McAleer

Seeing financing in a new light

Using Financing to Close More Sales

The Road to Residential On-Bill Repayment

Efficiency Vermont Loan Program Responses to Lending Services Provider RFP Questions September 2, 2016

October 18, Policy Framework for PACE Financing Programs

Direct Single Family Housing (SFH) Program

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C FORM 10-K. For the transition period from to.

World Bank Presentation

NJCEP Financing Program. TRC Pilot Proposal for a Multi-family Financing Program

Growing Nevada s Clean Energy Markets Quickly with Green Bank Financing

KEY ELEMENTS INCORPORATED IN VIRGINIA C-PACE MODEL ORDINANCE

PACE Program Management. John Maslowski Vice President, Market Development

Financing the Home Energy Revolution Renovate America, Inc. All Rights Reserved.

Who Are We? THE STORY OF HELPFUL INVESTING. Important Facts About Pike Properties

502 Prequalification Package Web:

FY18 JANE E. LAWTON CONSERVATION LOAN PROGRAM.

Financing Public Sector Energy Efficiency Projects: U.S. Experiences and Lessons Learned

Solar Finance and Investment

504 Repair Loan Pre Qualification Worksheet

Residential Property Owner Handbook. Version February 2017

Yale Property Example

Solutions for Financing Local Government PV Projects September Nick Hylla, Executive Director Midwest Renewable Energy Association

ENERGY EFFICIENCY REVOLVING LOAN FUND

3-Year Fixed Rate Loan for a Recently Rehabbed Apartment

empower Central Coast Home Upgrade Loan Welcome Packet REVISED February 10, 2015

HOME EQUITY LENDING Constitutional Requirements for a Texas Home Equity Loan

California Alternative Energy and Advanced Transportation Financing Authority (CAEATFA) Sales and Use Tax Exclusion Program

FIVE YEAR PLAN FOR ENERGY EFFICIENCY

Make your home your own.

Life Cycle Analysis Money... and More

George Mason University Center for Real Estate Entrepreneurship Real Estate Finance & Investment Analysis September 24, 2009

Underwriting Income-Producing Projects

Connecticut Green Bank Sparking a Movement to Accelerate the Growth of Green Energy

Energy Efficiency Financing for the Commercial and Institutional Building Sector

A Bill Regular Session, 2013 SENATE BILL 640

Financing Energy Efficiency: Overview and Lessons

Securities-Backed Debt Financing US & Emerging Markets

SPECIAL ASSESSMENT BONDS: THE KEY TO FINANCING LOCAL INFRASTRUCTURE. By William F. Griffin, Jr. Davis, Malm & D Agostine, P.C.

COMMERCIAL MORTGAGE FINANCING SOLUTIONS

BUYING YOUR FIRST HOME

CITY OF DE PERE REVOLVING LOAN FUND MANUAL. Prepared by the: Planning and Economic Development Department

MONEY BROKER PACKET. For ALL Commercial Funding Requests, Please Read Through This Packet FIRST! Presented By: Ron Espinoza

Saving Energy. Building Equity

USA Palm Desert Energy Independence Program

Beyond the Simplicity of DSC and LTV

How to select, prioritize, & justify economically viable energy projects

72-sp Sun Terrace MHP For Sale

Contractor Update September 1, 2012

Rural Energy for America Program (REAP) Energy Efficiency & Conservation Loan Program (EECLP) and the Rural Energy Savings Program (RESP)

Energy Efficiency Finance Techniques, Developments & Options. September 27, 2013

Commercial Real. Estate. CMBS Conduit. Loan. Program. Retail Medical Office Industrial Warehouse Hotel Apartment Mixed-Use Self-Storage

City of Lompoc Homebuyer Assistance Program. Program Guidelines

CUSTOMER BENEFITS. buildingrenewal.org

THE RICHLAND ELECTRIC COOPERATIVE REVOLVING LOAN FUND MANUAL

CREFC Standardized Annex A - December 2010 Primary Securitized Debt. = Proposed Added Fields to Common, Pre 2010 Annex A's

Luminus Financial s. Home Hunting Guide

SONOMA COUNTY COMMUNITY DEVELOPMENT COMMISSION

Save on Energy Small Businesss Lighting Program

Transcription:

Anthony Martin, PE, LEED AP Business Development Manager - Texas

CONTEXT FOR DISCUSSION

ENGINEERING BEGINNING 3

ENGINEERING BEGINNING 4

BRIDGING THE GAP Learn the METRICS that mattered to Owners Net Income Return on Investment Cash Return on Investment Total Return on Investment Net Operating Income Capitalization Ratio Debt Service Coverage Ratio Turnover Ratio Gross Rent Multiplier Operating Ratio Break-Even Ratio Operating Expenses Net Operating Income (NOI) Rent or Income 5

ROADMAP PACE BASICS Why PACE? What is PACE? BENEFITS OF PACE Why do owners love PACE? Why do mortgage lenders agree to PACE? Where and what can I PACE?. NUTS AND BOLTS How do PACE projects get approved? How does PACE help me? Where has PACE been done? 6

PACE BASICS

WHY PACE?

Energy Sector Consumption 9

Energy in Texas Today Texas leads the nation in energy consumption, accounting for 12% of the nation s energy use and is the fifth largest energy consumer in the world Demand for electricity has increased 20% since 2000 10

COMMERCIAL MARKET LAGGING 50% Locked in the Commercial / Industrial Building stock <5% Commercial Proactive Energy Efficiency Spend 11

OPPORTUNITY IS EVERYWHERE What you PITCH Strong ROI will save $5.6M over system life Innovative groundbreaking efficient technology 20-year warranties, proven expertise Hedge against rising energy prices Unparalleled tenant comfort 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 Sample $2M, Multi-Measure Project w/ ~6 Year Simple Payback 12

BUT COMMERCIAL OWNERS NEED NOW What the CFO/Owner HEARS X X X X X Where will I get the funding? What if I sell the building in 5 years? We only do 3-Year payback projects Good technology but my tenant pays the energy bills Are these savings even real? I ve been burned before If it ain t broke 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 Sample $2M, Multi-Measure Project w/ ~6 Year Simple Payback 13

CHANGING THE STORY What if you could develop a solution that 1. Provides 100% up front funding of all hard and soft costs? 2. Allows a 20+ Year repayment term = immediate income source 3. Allows transfer of obligation automatically on sale 4. Doesn t tie up borrowing capacity 5. Requires savings to be validated by third party review 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 Sample $2M, Multi-Measure Project w/ ~6 Year Simple Payback 14

WHAT IS PACE?

WHAT IS PACE? Property Assessed Clean Energy (PACE) is a government financing policy that classifies energysaving upgrades as a public benefit like a sewer, road extension, etc. 100% of hard and soft costs are funded by private capital and repaid via a surcharge on the property tax bill. Payback periods match equipment life (often 20+ years) this makes most projects cash flow positive from day one. 16

PUBLIC SIDE OF PACE States with active PACE programs States with PACE legislation and developing programs States with proposed PACE legislation 16 States have active PACE programs 83 rd Session: SB 385, Sen. John Carona and Rep. Jim Keffer The Coalition: County Judges and Commissioners Association of Texas Independent Bankers Association of Texas Texas Association of Business Texas Association of Counties Texas Bankers Association Texas Building Owners and Managers Association Texas Combined Heat and Power Initiative Texas Conference of Urban Counties Texas Real Estate Council Texas Manufactures Association Texas Municipal League Texas Renewable Energy Industry Association US Green Building Council Dozens of other organizations and companies. GREENWORKS LENDING

PACE STRUCTURE PACE is a fixed-rate, fully amortizing ownership structure with long (~20-year) maturity. Funding comes from a private lender (ex. Greenworks) and security is provided by a nonaccelerating property tax assessment that transfers on sale. Projects are accretive to building value they replace broken/outdated equipment and improve building s net operating income PACE is a non-recourse property obligation in the event of foreclosure or sale... 1. Lender cannot accelerate note 2. Obligation transfers to new property owner 3. New owner takes possession of a more valuable asset Because PACE increases the tax burden of the property, mortgage lenders have power of the pen to approve/disapprove projects through a mandatory mortgage lender consent process 18

BENEFITS OF PACE

WHY DO OWNER S LOVE PACE?

TYPICAL CAPITAL PROJECT DECISION Limited Capital = Limited Approvals GREENWORKS LENDING

TYPICAL CAPITAL PROJECT DECISION Split Incentive = Limited Returns Triple Net Base Lease + Elec Gross Lease Net Lease NN Modified Gross Lease GREENWORKS LENDING

PACE REMOVES BARRIERS Lack of funding? Plan to sell building? Payback period too long? Tenant pays energy bills? Unsure if savings will appear? 100% upfront, 20+ year financing Obligation transfers with property Positive cash flow in year 1 Assessment/savings pass to tenants Third party technical review GREENWORKS LENDING

THE DAY 1 PAYBACK Sample $2M, Multi-Measure Project w/ ~6.25 Year Simple Payback Cash Bank Loan PACE Assessment Down payment amount ($2,000,000) 15% - ($300,000) $0 Loan amount $0 $1,700,000 $2,000,000 Loan term NA 5 yrs 20 yrs Interest rate NA 4.00% 6.25% Annual Cash Flow Annual payment NA ($382,295) ($180,978) Annual energy savings $320,000 $320,000 $320,000 Net annual cash flow $320,000 ($62,295) $139,022 5-Year Financial Performance 5-Year Net Cash Flow ($400,000) ($611,475) $695,110 5-Year NPV @ 6% ($258,430) ($530,574) $585,611 5-Year IRR -7% NA Infinite 1 Assumes no utility cost escalation and no performance degradation to simplify case study 24

WHY DO MORTGAGE LENDERS AGREE TO PACE?

ACCESSIBILITY TO GREEN FINANCING Example Loan Agreement Each of the following shall constitute an Event Of Default under the Loan: 10.3. Sale, Encumbrance, Etc. The sale, transfer, conveyance, pledge, mortgage or assignment of any part or all of the (Mortgaged Property) or any interest therein, or of any interest in Borrower, including any Transfer as defined in the Mortgage, in violation of the terms of the Mortgage or this Agreement. 10.6. Other Encumbrances. Any default under any document or instrument other than the Loan Documents, evidencing or creating a Lien on the (Mortgaged Property) or any part thereof, not cured within an applicable grace or cure period therein. 10.9. Taxes. Any of the Taxes are not paid when due and payable. GREENWORKS LENDING

PACE IMPROVES MORTGAGE SECURITY Improved Debt Service Coverage Ratio: All PACE projects have a project DSCR (SIR) >1 and often significantly enhance the building s overall Net Operating Income (NOI). Improved Debt to Value Ratio: PACE structure ensures value increase far outweighs the debt increase. Only Currently Due Amount Adds to Debt: As a property tax, the annual PACE payment becomes liability in the year it is due. Mortgage lenders typically add one year s payment to the property debt. a Full Project Adds to Value: Projects are accretive to the property value either via improved cash flow or completion of capital improvements/deferred maintenance projects. Defuse the Deferred Maintenance Time Bomb PACE reduces the mortgage holder s risk from surprise costs that could harm a borrower s ability to pay. GREENWORKS LENDING

PACE IMPROVES MORTGAGE SECURITY 120+ MORTGAGE LENDERS HAVE CONSENTED NATIONWIDE Only the red line (arrears) is senior to mortgage Energy Savings PACE Payments 0 5 10 15 20 25 PACE project makes the building the lender s collateral more valuable Only PACE assessment in arrears is senior future assessments do not accelerate Underwriting, mortgage consent, and technical review ensure projects are appropriate GREENWORKS LENDING 28

WHERE AND WHAT CAN I PACE?

MOST COMMERCIAL BUILDINGS QUALIFY Building Requirements Financial Requirements Commercial, Industrial, Non-Profit, Multi- Family >5 Units Does NOT work for residential, government Located within operational PACE municipality Current on property taxes Financed amount generally limited to 35% of property value up to 20% in some cases. Total property debt (mortgage + PACE) cannot exceed 95% of property value also may vary by state. Not in bankruptcy Meets other state statutory requirements 30

MOST ENERGY AND WATER PROJECTS QUALIFY High efficiency lighting Automated building and HVAC controls Variable speed drives (VSDs) on motors fans and pumps High efficiency chillers, boilers, and furnaces High efficiency hot water heating systems Combustion and burner upgrades Fuel switching (ex. oil to gas conversions) Water conservation Heat recovery and steam traps Building enclosure/envelope improvements Building management systems Renewable energy systems Associated permitting and other soft costs Etc 31

NUTS AND BOLTS

HOW DO PACE PROJECTS GET APPROVED?

GREENWORKS LENDING Greenworks is a rapidly growing company that finances energy-saving upgrades in commercial, industrial, non-profit and multi-family buildings. Our mission is to improve the energy efficiency of our country by creating a new normal for financing energy upgrades in buildings. GREENWORKS LENDING 34

THE PACE APPROVAL PROCESS PRESCREEN Is the property eligible? How much can we finance? DEVELOPMENT AND UNDERWRITING Financial underwriting Mortgage lender consent Technical review APPROVAL AND CLOSING PACE administrator approval Closing Construction! 35

PRESCREEN You Need To Submit as much info as you have (at least an address) to: www.greenworkslending.com/apply-for-financing We Look For Is property in a PACE eligible municipality? Commercial property (including industrial, multi-family >5 units)? How much financing is available? In most markets 35% for standard property types (office, retail, manufacturing, hospitality, etc.) 20% for special use properties (ex. non-profits, farms, ice rinks, sports complexes, etc.) Check for tax delinquencies, severe environmental issues, or other disqualifiers We Help You Verify project is eligible - allowing you to pitch PACE with confidence Create a cash flow calculator on request Point out potential potholes or nuances 36

PRESCREEN 37

PRESCREEN 38

FINANCIAL UNDERWRITE You Need To Connect us with the building owner for a 30-minute conference call as soon as your evaluation gets real. We Look For Recent property appraisal (less than 5 years old) if available Two years of reviewed financials or two years of tax returns for the building owner Most recent mortgage statement with mortgage holder and principal clearly displayed Rent roll (if tenant occupied); if there is an anchor tenant (>50% square footage) we ll also need their financials Recent environmental site assessment (ESA) Phase 1 for high risk properties We ll Also Gain Mortgage Lender Consent Mortgage holders must sign a consent form. We ll ask the owner to introduce us to their bank and we ll talk the bank through the consent process. We have many banking relationships that can speed up the consent process, but it s best to start early! 39

TECHNICAL REVIEW You Need To Send Greenworks Energy Audit or solar Feasibility Study List of energy conservation measures (ECM s) Estimated savings We Look For Greenworks will engage our third party technical reviewer (review takes 5 business days) to verify that the project s savings outweigh the investment (SIR >1) over the weighted average life of the measures. How We Help PACE technical requirements vary by state and sometimes locally. We help you navigate the requirements and avoid surprises. 40

APPROVAL AND CLOSING You Need To Send Greenworks Final construction contract and draw schedule We Collect Each PACE project must be approved by the program administrator. We ll submit the technical review, a title search, a borrower disclosure, lender consent form, etc. Administrator approval takes ~10 business days. We close on financing as soon as the project is approved by the administrator! How We Help Navigate the approval process Compile and submit package for approval Gather and prepare closing documents 41

CONSTRUCTION What You Need to Do Submit lien waivers consistent with construction schedule How We Help Fund project at request of owner or contractor through construction 24 hour turnaround time for advances Simple, easy to use draw schedule 42

HOW DOES PACE HELP ME?

PACE IS BENEFICIAL TO ALL WIN / WIN Building Owner Project Developer Energy Modeler Independent Third Party Reviewer Contractor Commissioning Agent Energy Manager 44

PACE TECHNICAL REQUIREMENTS FAST TRACK PROJECTS Single Measures Like-for-like Replacement Distributed Generation MULTIPLE MEASURE PROJECTS ASHRAE Level II Audit Energy Model Open Book Pricing WWW.EEPERFORMANCE.ORG/ 45

PACE SAVINGS REQUIREMENT SAVINGS TO INVESTMENT What can be Included? Reduction in energy & water consumption RATIO Value of produced energy Tax Savings Rebates Operational Savings 46

PACE INDEPENDENT 3 RD PARTY Can be an individual, an independent firm, or a program Must be a PE (if an individual) or have a PE on staff to oversee and approve all review efforts (if a firm) Minimum of five years of relevant energy efficiency project development experience, and three years quality assurance review experience Three references demonstrating relevant project development and quality assurance review experience Must attend the ICP Credentialed Project Developer training Must complete the ICP Credentialed Quality Assurance Provider training 47

WHERE HAS PACE BEEN DONE?

CASE STUDY: THE BUSHNELL CENTER New hot water heater, three high efficiency boilers and replacement of a single, inefficient steam boiler saved this 95,000sf theater over $1.2M. The theater was pleased with C-PACE s ability to offer an upgrade with no capital outlay at a time when they were searching ebay for spare parts. Total Project Cost: $650,000 Money Down: $0.00 Incentives: $266,000 C-PACE Financing: $384,000 Term: 20 years Annual C-Pace Assessment: $30,411 Annual Energy Cost Savings: $58,674 Lifetime Energy Cost Savings: $1,173,479 Hartford, CT GREENWORKS LENDING #

BUSHNELL CENTER FINANCIAL ANALYSIS Cash Impact Tax Impact Net Cash Flow Year PACE Payment Energy Efficiency Savings Interest Deduction* Depreciation Cash Impact Annual Cumulative 1 ($30,412) $58,674 $0 $0 $28,262 $28,262 2 ($30,412) $58,674 $0 $0 $28,262 $56,525 3 ($30,412) $58,674 $0 $0 $28,262 $84,787 4 ($30,412) $58,674 $0 $0 $28,262 $113,050 5 ($30,412) $58,674 $0 $0 $28,262 $141,312 6 ($30,412) $58,674 $0 $0 $28,262 $169,574 7 ($30,412) $58,674 $0 $0 $28,262 $197,837 8 ($30,412) $58,674 $0 $0 $28,262 $226,099 9 ($30,412) $58,674 $0 $0 $28,262 $254,362 10 ($30,412) $58,674 $0 $0 $28,262 $282,624 11 ($30,412) $58,674 $0 $0 $28,262 $310,886 12 ($30,412) $58,674 $0 $0 $28,262 $339,149 13 ($30,412) $58,674 $0 $0 $28,262 $367,411 14 ($30,412) $58,674 $0 $0 $28,262 $395,674 15 ($30,412) $58,674 $0 $0 $28,262 $423,936 16 ($30,412) $58,674 $0 $0 $28,262 $452,198 17 ($30,412) $58,674 $0 $0 $28,262 $480,461 18 ($30,412) $58,674 $0 $0 $28,262 $508,723 19 ($30,412) $58,674 $0 $0 $28,262 $536,986 20 ($30,412) $58,674 $0 $0 $28,262 $565,248 Subtotals: ($608,232) $1,173,480 $0 $0 $565,248 Sum of Income and Energy Savings: $1,173,480 Savings to Investment Ratio (SIR): 1.93 Sum of Expenses: ($608,232) Net Income + Savings: $565,248

CASE STUDY: OFFICE PARK LLC* Office building in Montgomery County seeking to lower monthly utility bills is planning a 300 kw solar energy system that would reduce their electricity bill by ~70% and result in a net cost of energy of $0.04/kWh (vs. current rate of $0.12/kWh). Total Project Cost: $660,000 Money Down: $0.00 Cash Incentives: $195,498 over 7 years (Solar REC) Tax Incentives: $507,740 Annual Energy Cost Savings: $66,274 Lifetime Benefit (Net): $1,162,135 *Pseudonym Project from Montgomery County, MD C-PACE Financing: $678,480 Term: 20 years Annual C-Pace Assessment: $59,897 GREENWORKS LENDING #

OFFICE PARK LLC DETAILED FINANCIAL ANALYSIS Cash Impact Year PACE Payment Energy Savings REC Income Pre-Tax Cash Impact REC Tax Federal Investment Tax Credit Interest Deduction* Depreciation Cash Impact 1 ($59,897) $48,600 $28,350 $17,053 ($9,923) $198,000 $14,746 $117,810 $337,686 $337,686 2 ($59,897) $49,808 $28,208 $18,119 ($9,873) $0 $14,351 $31,416 $54,013 $391,699 3 ($59,897) $51,045 $28,067 $19,215 ($9,824) $0 $13,932 $18,850 $42,173 $433,872 4 ($59,897) $52,314 $27,927 $20,343 ($9,774) $0 $13,485 $11,310 $35,364 $469,236 5 ($59,897) $53,614 $27,787 $21,504 ($9,726) $0 $13,011 $11,310 $36,098 $505,335 6 ($59,897) $54,946 $27,648 $22,697 ($9,677) $0 $12,506 $5,655 $31,181 $536,515 7 ($59,897) $56,312 $27,510 $23,924 ($9,629) $0 $11,969 $0 $26,264 $562,780 8 ($59,897) $57,711 $0 ($2,186) $0 $0 $11,398 $0 $9,211 $571,991 9 ($59,897) $59,145 $0 ($752) $0 $0 $10,790 $0 $10,038 $582,029 10 ($59,897) $60,615 $0 $717 $0 $0 $10,145 $0 $10,862 $592,892 11 ($59,897) $62,121 $0 $2,224 $0 $0 $9,458 $0 $11,682 $604,573 12 ($59,897) $63,665 $0 $3,767 $0 $0 $8,728 $0 $12,495 $617,068 13 ($59,897) $65,247 $0 $5,350 $0 $0 $7,951 $0 $13,300 $630,369 14 ($59,897) $66,868 $0 $6,971 $0 $0 $7,125 $0 $14,096 $644,464 15 ($59,897) $68,530 $0 $8,633 $0 $0 $6,246 $0 $14,879 $659,343 16 ($59,897) $70,233 $0 $10,336 $0 $0 $5,312 $0 $15,648 $674,991 17 ($59,897) $71,978 $0 $12,081 $0 $0 $4,319 $0 $16,399 $691,390 18 ($59,897) $73,767 $0 $13,869 $0 $0 $3,262 $0 $17,131 $708,522 19 ($59,897) $75,600 $0 $15,703 $0 $0 $2,138 $0 $17,841 $726,362 20 ($59,897) $77,479 $0 $17,581 $0 $0 $943 $0 $18,525 $744,887 21 $0 $79,404 $0 $79,404 $0 $0 $0 $0 $79,404 $824,291 22 $0 $81,377 $0 $81,377 $0 $0 $0 $0 $81,377 $905,668 23 $0 $83,399 $0 $83,399 $0 $0 $0 $0 $83,399 $989,068 24 $0 $85,472 $0 $85,472 $0 $0 $0 $0 $85,472 $1,074,539 25 $0 $87,596 $0 $87,596 $0 $0 $0 $0 $87,596 $1,162,135 Subtotals: ($1,197,948) $1,656,846 $195,498 $654,396 ($68,424) $198,000 $181,814 $196,350 $1,162,135 Tax Impact Annual Net Cash Flow Cumulative Sum of Income and Energy Savings: $1,852,343.85 Savings to Investment Ratio (SIR): 1.80 Cash Value of Tax Benefits: $507,739.57 Net Cost of Solar per kwh Produced: ($0.04) Avoided Costs (Roof): $0.00 Estimated Increase in Building Value**: $693,366 Sum of Expenses: Net Income + Savings: ($1,197,948.12) $1,162,135.30

QUESTIONS?