| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | AA | AB | AC | AD | AE | AF | AG | AH | AI | AJ | AK | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | |||||||||||||||||||||||||||||||||||||
2 | REAL Company Portfolio Summary | ||||||||||||||||||||||||||||||||||||
3 | |||||||||||||||||||||||||||||||||||||
4 | No. | Property Address | Units | Max KW | Yield | Est. Year 1 (KWh) | Build Cost | Cost + Ivy Setup | Tax Incentives | Net Cost | Offset (%) | Avoided Rate | Tenant Savings | Ivy Annual Fees | Year One NOI | Cap Rate | Market Value Add | ROI | |||||||||||||||||||
5 | |||||||||||||||||||||||||||||||||||||
6 | 17 | 1000 8th Street, Novato, CA 94945 | 15.00 | 32.45 | 1,653.00 | 53,639.85 | $149,270.00 | $153,770.00 | $84,573.50 | $69,196.50 | 99% | $0.19 | $1,019.16 | $1,440.00 | $7,732.41 | 6.00% | $128,873.57 | 186% | |||||||||||||||||||
7 | 19 | 800 Capitol Street, Vallejo, CA 94590 | 18.00 | 12.10 | 1,614.40 | 19,534.24 | $57,475.00 | $62,875.00 | $34,581.25 | $28,293.75 | 30% | $0.27 | $527.42 | $1,728.00 | $3,018.82 | 6.00% | $50,313.67 | 178% | |||||||||||||||||||
8 | 7 | 3050 Fruitvale Avenue, Oakland, CA 94609 | 19.00 | 44.55 | 1,523.30 | 67,863.02 | $204,930.00 | $210,630.00 | $115,846.50 | $94,783.50 | 99% | $0.19 | $1,289.40 | $1,824.00 | $9,780.58 | 6.00% | $163,009.59 | 172% | |||||||||||||||||||
9 | 10 | Palm Harbor Apartments, Richmond, CA 94804 | 31.00 | 20.40 | 1,526.70 | 31,144.68 | $96,900.00 | $106,200.00 | $58,410.00 | $47,790.00 | 28% | $0.27 | $840.91 | $2,976.00 | $4,592.16 | 6.00% | $76,535.95 | 160% | |||||||||||||||||||
10 | 14 | 949 Post Street, San Francisco, CA 94103 | 24.00 | 19.80 | 1,473.00 | 29,165.40 | $94,050.00 | $101,250.00 | $55,687.50 | $45,562.50 | 34% | $0.27 | $787.47 | $2,304.00 | $4,783.19 | 6.00% | $79,719.87 | 175% | |||||||||||||||||||
11 | 16 | 3317 Kempton Avenue, Oakland, CA 94609 | 9.00 | 18.20 | 1,514.20 | 27,558.44 | $86,450.00 | $89,150.00 | $49,032.50 | $40,117.50 | 85% | $0.20 | $551.17 | $864.00 | $4,096.52 | 6.00% | $68,275.32 | 170% | |||||||||||||||||||
12 | 4 | 2936 14th Avenue, Oakland, CA 94609 | 16.00 | 16.50 | 1,567.70 | 25,867.05 | $78,375.00 | $83,175.00 | $45,746.25 | $37,428.75 | 45% | $0.25 | $646.68 | $1,536.00 | $4,284.09 | 6.00% | $71,401.44 | 191% | |||||||||||||||||||
13 | 11 | 325 Fillmore Street, San Francisco, CA 94103 | 4.00 | 8.30 | 1,596.50 | 13,250.95 | $42,745.00 | $43,945.00 | $24,169.75 | $19,775.25 | 92% | $0.20 | $258.39 | $384.00 | $1,941.54 | 6.00% | $32,359.03 | 164% | |||||||||||||||||||
14 | 9 | 954 Ingerson Avenue, San Francisco, CA 94103 | 3.00 | 6.60 | 1,600.10 | 10,560.66 | $33,990.00 | $34,890.00 | $19,189.50 | $15,700.50 | 98% | $0.19 | $200.65 | $288.00 | $1,517.87 | 6.00% | $25,297.88 | 161% | |||||||||||||||||||
15 | Portfolio | 106.00 | 134.35 | 1,528.92 | 205,410.20 | $691,902.50 | |||||||||||||||||||||||||||||||
16 | |||||||||||||||||||||||||||||||||||||
17 | TOTAL | $885,885.00 | $487,236.75 | $398,648.25 | $695,786.33 | ||||||||||||||||||||||||||||||||
18 |