33.00% InstallaHon $(200,000.00) $(274,720.65) $(325,000.00) Savings $200,000.00 $548,891.64 $600,000.00 Maintence $(50,000.00) $(20,000.00) $(10,000.00) Average Return Totals $0.00 $90,476.43 $90,750.00 $181,226.43 2013 2014 2015 2016 2017 InstallaBon $(266,573.55) $-‐ $-‐ $-‐ $-‐ Maintence $-‐ $(26,666.67) $(26,666.67) $(26,666.67) $(26,666.67) Savings $449,630.55 $449,630.55 $449,630.55 $449,630.55 $449,630.55 Return $181,226.43 $380,979.90 $343,163.30 $278,418.69 $250,782.46 Cost of Capital Green Tech Interest 8.76% 2.26% Bond Rate InflaHon 0.76% 1.50% NPV $1,434,570.78