Laserfiche WebLink
On-Bill Financing Program - Loan Terms Calculations 1 <br />PREPARED FOR: <br />Gary L. Levingston <br />Offer Manager, Financial Solutions Element <br />Customer Energy Efficiency & Solar Division <br />Southern California Edison, an Edison International Company <br />Completion Daterrime: 2/16111 2:43 PM <br />Universal Project Number: PSAP-10-004891 <br />Customer Number: 1-000-0071-30 <br />Service Account Number: 3-001-3272-73 <br />OBF Application Receipt Date: 11/1/2010 <br />Project Type(s) : Customized <br />Market Segment: Govt & Inst <br />Business Name: CITY OF SANTA ANA <br />Reference Name: N. MAIN LED <br />Address: 1807 1/2 N MAIN ST <br />City, CA Zip: SANTA ANA, CA 92706 <br />' -ESTIMATED LOAN TERMS"' <br />ACTUAL TERMS WILL BE CALCULATED BASED ON FINAL <br />REVIEW AND VERIFICATION OF THE PROJECT INSTALLATION <br />REPORT <br />LTC1 completed as of 2/16111 due to recently collected and approved <br />tariff rate, therefore, this loan app will be not be Wait-Listed as per <br />program management. <br />PROJECT ECONOMIC SUMMARY <br />EXPLANAT107NI <br />% <br /> <br />A) AVERAGE ELECTRIC BILLING RATE -- past 12 months (Cents/kWh) <br />$0.0820 Total electricity charges divided by the amount of electricity purchased <br />during previous 12 months <br />B.) ENERGY EFFICIENCY PROJECT SAVINGS <br />B.1. Estimated Annual Kilowatt Hour Savings (kWh) 19,972.00 For Customize, from OBF Application, calculated b Customer <br /> For Express Pending, SCE calculations based on Meas solution code <br />B.2. Estimated Annual Dollar($) Savings (B.1 x A) $ 1,637.70 Ann KWh savings x aye rate=$$ savings ----? <br />8.3. Estimated Monthly Dollar($) Savings (8.2 / 12) $ 136.48 Monthly $$ savings <br />C.) COSTS <br />C.1. Estimated Total Protect Cost 19,110.00 ication ?- <br />From OBF <br />C.2. Estimated Total Rebate/Incentive 998.60 k' <br />From OBF AppBcadon <br />C.3. Estimated Potential Loan Amount (Net Amount) $ 16,111.40 Maximum eligible loan amount <br />D.) LOAN <br />D.1. Net Amount for Potential Financing $ 18,111.40 C.3 <br />D.2. Monthly Loan Repayment Amount 136.48 B.3 _ <br />D.3. Estimated loan term (Months) 132.7 Time required to repay loan - months <br />DA. Estimated loan term (Years) 11.1 Time required to repay loan - years <br />E.) LOAN LIMB TESTS <br />II Market Segment Amount of Loan Test (Maximum Loan Amount per Service Account) <br />E.1.1 Market Segment Minimum/Maximum Loan Amount $ 1,000,000.00 Min/Max ban amount per service account <br />E.1.2.Within Market Segment Limit? <br />Y Is 0.1 within loan amount limits YIN? <br />II Customer Loan Limit Test (Previous Loans for this Customer) <br />E.2.1. Customer Loan Amount Limit <br />E.2.2. Previous Loans Reserved for this Customer <br />E.2.3. Estimated Amount Eligible for Loans <br />E.2A Within Available Amount? <br />II Market Segment Length of Loan Test <br />E.3.1.Market Segment Loan Length Limit <br />E.3.2, Within Market Segment Loan Length Limit? <br />EA. Expected Useful Life (EULI` Loan Length Limit Test <br />E.4.1 Applicable Measure EUL <br />EA 2. Within EUL Loan Length Limit? <br />E.5. EXCEPTION ANALYSIS (If Test 1 and/or Test 2 yields a "No".) <br />E5.1. Monthly Loan Repayment Amount <br />E.5.2. Net Amount for Financing <br />E.5.3. Max Allowable Loan Terms (Months) <br />E.5.4. Max Allowable Loan Terms (Years) <br /> Max total loans amount per customer <br /> Previous loans reserved <br />$ Remaining loan funds available <br />y Is D.1, c E.2.3. YIN? <br />120 CIA=60 G&1=120 <br />N Is D.3 within limit Y/N? <br /> <br /> EUL of measure with greatest kWh contribution <br />144 <br />y Is D.3 within limit YIN? <br /> <br />$ 136.48 <br />$ 16,377.04 <br />120 <br />10 <br />'Expected Useful Life (E UL): Each measure is expected to perform satisfactorily for a period of time. An EUL for each energy efficiency measure is <br />assigned by the California Energy Commission (CEC). The EUL for the measure involved in the energy efficiency project. <br />Agreements to Provide, Install and Fund Exhibit 10 <br />LED Street Lig25F-33