Laserfiche WebLink
On -Bill Financing Program - Loan Terms Calculations 1 <br />PREPARED FOR: <br />Gary L. Levingston <br />C.1. Estimated Total Project Cost <br />Offer Manager, Financial Solutions Element <br />From OBF Application <br />Customer Energy Efficiency 8 Solar Division <br />1,040.25 <br />Southern California Edison, an Edison International Company <br />CompletionDatelTime: X161113:041PM <br />$ 18,804.75 <br />Universal Project Number: <br />PSAP -10- 004891 <br />Customer Number: <br />1- 000 - 0071 -30 <br />Service Account Number: <br />3- 001- 3272 -76 <br />OBF Application Receipt Date: <br />11/112010 <br />Project Type(s) : <br />Market Segment: <br />Business Name: <br />Reference Name: <br />Address: <br />City, CA Zip: <br />Customized <br />Govt & Inst <br />CITY OF SANTA ANA <br />S. SHELTON / EDINGER LED <br />1501 1/2 S SHELTON ST <br />SANTA ANA, CA 92707 <br />PROJECT ECONOMIC SUMMARY <br />I ­ESTIMATED LOAN TERMS"' I <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 />Total electricity charges divided by the amount of electricity purchased <br />A.) AVERAGE ELECTRIC BILLING RATE -- past 12 months (Cents/kWh) $0.0820 during previous 12 months <br />B.) ENERGY EFFICIENCY PROJECT SAVINGS <br />B.1. Estimated Annual Kilowatt Hour Savings (kWh) 20,805.00 For Customize, from OBF Application, calculated b Customer <br />For Express Pending, SCE calculations based on Meas solution code <br />B.2. Estimated Annual Dollar($) Savings (B.1 x A) <br />B.3, Estimated Monthly Dollar($) Savings (B.2 / 12) <br />$ 1,706.01 JAnn KWh savings x ave rate = $ savings <br />$ 142.17 IMonthly $ savings <br />C.) COSTS <br />C.1. Estimated Total Project Cost <br />19,845.00 <br />From OBF Application <br />C.2. Estimated Total Rebate /Incentive <br />1,040.25 <br />From OBF Application <br />C.3. Estimated Potential Loan Amount (Net Amount) <br />$ 18,804.75 <br />Maximum eligible loan amount <br />D.) LOAN <br />D.1. Net Amount for Potential Financing <br />$ 18,804.75 <br />C.3 <br />D.2. Monthly Loan Repayment Amount <br />142.17 <br />B.3 <br />D.3. Estimated loan term (Months) <br />132.3 <br />Time required to repay loan - months <br />D.4. Estimated loan tens (Years) <br />1 .0 <br />Time required to repay loan - years <br />E.J LOAN LIMIT TESTS <br />E.I. 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 loan amount per service account <br />E. 1.2.Within Market Segment Limit? Y Is D.1 within loan amount limits Y /N? <br />E.2. 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.2.4. Within Available Amount? <br />E.3. Market Segment Lenath of Loan Test <br />E.3.1.Markel Segment Loan Length Limit <br />E.3.2. Within Market Segment Loan Length Limit? <br />E.4. Expected Useful Life (EUL)' Loan Lenath Limit Test <br />E.4.1, Applicable Measure EUL <br />E.4.2. Within EUL Loan Length Limit? <br />E 5 EXCEPTION ANALYSIS (If Test 1 and/or Test 2 Yields aE S EXCEPTION ANALYSIS (If Test and/or Test 2 Yields a " Pao ) <br />E.5.1. 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. < E.2.3. Y /N? <br />120 CIA =60 G&1 =120 <br />Is D.3 within limit Y /N? <br />144 EUL of measure with greatest kWh contribution <br />Y Is D.3 within limit Y /N? <br />$ 142.17 <br />17,060.10 <br />120 <br />10 <br />'Expected Useful Life (EUL): Each measure is expected to perform satisfactorily for a period of time An EUL for each energy eficiency measure is assigned <br />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 4 <br />LED Street Lights <br />25F -27 <br />