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 DatefTime: _2/16/11 3:26 PM <br />—ESTIMATED LOAN TERMS"' I <br />ACTUAL TERMS WILL BE CALCULATED BASED ON FINAL <br />REVIEW AND VERIFICATION OF THE PROJECT INSTALLATION <br />REPORT <br />Universal Project Number: PSAP -10- 004891 <br />Customer Number: 1- 000 - 0071 -30 <br />Service Account Number: 3- 001 - 3272 -79 LTCt completed as this l due to recently collected and approved <br />tariff rate, therefore, this loan oan app will be not Wait - Listed as per program <br />OBF Application Receipt Date: 11/1/2010 management. <br />Project Type(s) : Customized <br />Market Segment: Govt & inst <br />Business Name: CITY OF SANTA ANA <br />Reference Name: S. MAIN LED <br />Address: 934 112 S MAIN ST <br />City, CA Zip: SANTA ANA, CA 92701 <br />PROJECT ECONOMIC SUMMARY <br />Is D.1. < E.2.3. YIN? <br />wXPLi4MAjlON n� v <br />CIA =60 G &1 =120 <br />N <br />Total electricity charges divided by the amount of electricity purchased <br />A) AVERAGE ELECTRIC BILLING RATE -- past 12 months (CentsikWh) <br />$0.0820 <br />during previous 12 months <br />144 <br />Y <br />B.) ENERGY EFFICIENCY PROJECT SAVINGS <br />8.1. Estimated Annual Kilowatt Hour Savings (kWh) <br />19,972.00 <br />For Customize, from OBF Application, calculated by Customer <br />For Express Pending, SCE calculations based on Meas solution code _I <br />B.2. Estimated Annual Dollar($) Savings (B.1 x A) $ <br />1,637.70 <br />Ann K h savings x eve rate = $ savings <br />B.3. Estimated Monthly Dollar($) Savings (B.2112) $ <br />136.48 <br />Monthl $savings <br />C.) COSTS <br />CA. Estimated Total Project Cost <br />18,375.00 <br />Fro m OBF A pplication <br />_ <br />From OBF Application <br />C.2. Estimated Total Rebate /Incentive <br />998.60 <br />Maximum eligible loan amount <br />C.3. Estimated Potential Loan Amount (Net Amount) $ 17,376.40 <br />D.) <br />D.2. Monthly Loan Repayment Amount <br />D.3. Estimated loan term (Months) <br />D.4. Estimated loan term (Years) <br />E.) 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 <br />E.1.2.Within Market Segment Limit? Y <br />E.2. Customer Loan Limit Test (Previous Loans for this <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 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 (EUL)* Loan Lenath Limit Test <br />E.4.1. Applicable Measure EUL <br />E.4.2. Within EUL Loan Length Limit? <br />E.S. EXCEPTION ANALYSIS (If Test 1 and /or Test 2 yields a "No ".) <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 />C.3 <br />8.3 <br />Time required to repay loan - months <br />Time required to repay loan - years <br />Min /Max loan amount per service account <br />Is DA within loan amount limits Y /N? <br />Max total loans amount per customer <br />Previous loans reserved <br />$ Remaining loan funds available <br />Y <br />Is D.1. < E.2.3. YIN? <br />120 <br />CIA =60 G &1 =120 <br />N <br />Is 0.3 within limit Y /N? <br />EUL of measure with greatest kWh contribution <br />144 <br />Y <br />Is D.3 within limit YRJ? <br />$ 136.48 <br />16,377.04 <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 efficiency 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 14 <br />LED Street Lig15F -37 <br />