Page 185 - Green Building Through Integrated Design

LEED RATING SYSTEM AND EVA 161

Figure 8.10 LEED sample project cumulative cash flow (5% benefit inflation).
Paul Shahriari, GreenMind Inc.

TABLE 8.11 CUMULATIVE CASH FLOW—0% INFLATION ON BENEFITS (ENERGY
COSTS, WATER COSTS, OPERATIONS AND MAINTENANCE, AND SO ON)
LENGTH OF
ANALYSIS CERTIFIED SILVER GOLD PLATINUM
Year 0 $70,500.00 $100,500.00 $145,500.00 $215,500.00
Year 1 $36,250.00 $40,250.00 $72,250.00 $132.250.00
Year 2 $2,000.00 $20,000.00 $1,000.00 $49,000.00
Year 3 $32,250.00 $80,250.00 $74,250.00 $34,250.00
Year 4 $66,500.00 $140,500.00 $147,500.00 $117,500.00
Year 5 $100,750.00 $200,750.00 $220,750.00 $200,750.00
Year 6 $135,000.00 $261,000.00 $294,000.00 $284,000.00
Year 7 $169,250.00 $321,250.00 $367,250.00 $367,250.00
Year 8 $203,500.00 $381,500.00 $440,500.00 $450,500.00
Year 9 $237,750.00 $441,750.00 $513,750.00 $533,750.00
Year 10 $272,000.00 $502,000.00 $587,000.00 $617,000.00