|
On -Bill Financing Program - Preliminary Loan Term Calculation (LTC1)
<br />Completion Date/Time: 7;2220'8 5:50 AM `"" LTC1 "I
<br />Project Number.
<br />853•'4-080gahaly5
<br />0,1. Estimated Total Project Cost
<br />WILL BE CALCUlAT&D
<br />Service Account;
<br />8' -4`Y8 -Isla:; -int
<br />'-
<br />CS. atimatpd Total Rebatelincen(ive
<br />RASEDON R
<br />SED ON.. FINAL
<br />Customer Number:
<br />yT -
<br />C.5.zsgmata4 Potential Loan Armunt iGcess Amosro)
<br />IINSTAAATIONNO
<br />EPORON
<br />OF THE pRt?JEC Y INSTALLATION REPpR T
<br />Customer Account
<br />Numher;
<br />08F Application Receipt Date: b:7;2616
<br />_
<br />LTG{ Rnservsd Amount is $45,39107
<br />Project Typa(s):
<br />C4Moincted
<br />First month payment is $565,31
<br />Market Segment:
<br />Govomment AndInsffiutlons
<br />72 subsaqusnt monthly payments $621.58
<br />Business Name:
<br />SANTA ANA, G,l"—Y CIF
<br />Reference Name:
<br />PENDING; EG PRP - SANTA ANA CIVIC GTR PKG
<br />Address:
<br />24 CVIC CENTER PLZ
<br />City, CA Zip:
<br />SANTA ANA, CA 9270* -4066
<br />PROJECT ECONOMiC SUMMARY EXPLANATION
<br />I A. AVERAGE ELECTRIC BILLING RATE -- pest 12 months tCartstkk`+h) g 0,19398 Based on Br"s+ng H:stont
<br />B, ENERGY EFFICIENCY PROJECT SAVINGS
<br />8.1. Estimated Annual Kliovai Hour Savings (kWh)452.2
<br />6.2 ESU,matedAnnual Caffar(S) Savings �d58.38
<br />8.3, Estimated Homely Doliahli) Savings J__121 56
<br />C. COSTS
<br />_
<br />0,1. Estimated Total Project Cost
<br />8 54,11130
<br />0.2. EXCess Project Cost
<br />$ -
<br />CS. atimatpd Total Rebatelincen(ive
<br />S 6,752.28
<br />C.4. Other
<br />yT -
<br />C.5.zsgmata4 Potential Loan Armunt iGcess Amosro)
<br />4 45313.3'
<br />I.A. LTC' Reserved Amount
<br />C.7. LT02 Reserved Amount
<br />D. LOAN _
<br />D.', Gross AmoGnt for Prosaltidl Finamarg Ua.319,i77_
<br />D.2. k1onthiy Loan Repayment Amount 5021 3S
<br />031 Aol al lea, for, (Clop e) 73
<br />D,4, Actual loan term (Years)
<br />E.i, Market 3nflmant AmWnt of Loan Tos4 {MnlMax Lpan Amount)
<br />_
<br />E.41. Market Segment Minimum Lour Amount
<br />S� 5.000
<br />El Market SeglneM 41,14MUM Loan Amount
<br />_9.___120 ."00
<br />E.1.3_ Within Matter Saginent Lirfot4
<br />Y
<br />E.2,Customer Loan Limit Test (Previous Loans for this Service Aacourt)
<br />_—...
<br />E.:L1, Service Accwnt Loan Amount Limit
<br />fi O
<br />e.2.2_ Previous Loans Reserved for this SeMCe Account
<br />.D
<br />Froin Approved Proeicl Application
<br />-`d,mateu Monet 9Wt Savings X AVerage Rene= 3 savings {S.' x A)
<br />Estimated Monthly S Savings (0.2! 12)
<br />Prom Approved Project Application
<br />Bound on 20% Basic Llgrting Cap Rule
<br />Fmm Approved P,ojeot Appiicafrnc
<br />From L'1 -C1 calountlon'elWwl'tg Approved Project Appllcation
<br />L T02 Loan Amount peer sAks tsrmot to giaalw',han _TCA Meant
<br />Lessor of (CS} or IC 3) or (c.1.2) or (5.2.8) or oilier rules reply
<br />B,3)
<br />Time man Ind to warty man in nieblhs (sunleet is
<br />exemption onaryse below)
<br />rime required to spary Warr in years: (0.3)!'2
<br />Minimum Loan Amount as Sorvrce Account or Sunnite
<br />Conn, Ind, Ag= 3100,000, G&i x $250,4100
<br />Is 0.t within loan Prompt limits YTvI?
<br />IEA 2) cr $1 t1 :,or G&1 Faciilly
<br />Total of previous ORP loans t reservatlars
<br />E Z3 Estimated Amount E919roia nor Loans $ 250000.^,0 (E.2. i) - (E.2,2), If 1 0, ;her 0
<br />E.2,4. within Avatlable Amount9 Y is 0.t. <E.2.3. Y1N?
<br />E.3. Longth of Loan Test
<br />E.3.t. Lcan k.erslth LlrriS ymop!hs) 525
<br />E.3.2. Within Loan Length Limi77 Y
<br />E.G. Expoatad Uselui LiFe Ui.p loan len t� h LtrMt Trzat ,��„
<br />EAJ, Apprloable Measure EUL (momma) _ 144
<br />EA 2. Within EUL Loan Length Limit? Y M
<br />E.S. EXCEPTION ANALYSIS {if any E.'i tinruE. leids a "No-)
<br />CIA tight rig) - 39. Cok (ncn4 gnBng)= 64, G&I k 120 months
<br />is 0,3 Mthin limit YIN?
<br />EUL In mcians of msasule moth greatest W0 Contrbu{Ion
<br />Ia I].3 W MIM limit YIN?
<br />ExcapHOn „Artalysls F.oaM7nirrmm Roqu#omont Test
<br />Doo9 the loan amount from Excoptlon Analysla meet 3no $SK loan
<br />m(ninum requirement? YES
<br />E.5.1. First Payment Amount S 5653"
<br />E.5.2. Sabaequenf MnnLNy Loan Repayment Amount S 821.88 :Basad on mtrtlmum loan requlrsmsnt of SSK and supplemental
<br />E,5 3. Subeaquant Lioninty Prayrrontsm. 72 Excopthm Analysis, this amount qualifies for an estimated GBF
<br />6.5.1. Not Amount for Fnalct0lg S 4,3710rOr_____, _loan._..___ __.__..
<br />n,.t,.romymI. nn 1-11 1_w...,
<br />uO� araµtY alnier,q mr".¢.rc 4acaynnr rVr'='v�lbmla S�rryyemnmlwn lCEtll
<br />6Tp O,,It7:U
<br />22A-11
<br />
|